{"slug":"subcontractor-backcharge-notice-and-log","sheets":[{"name":"بيانات_المشروع_ومقاولي_الباطن","maxRow":16,"maxCol":7,"colWidths":[16.0,34.0,26.0,24.0,26.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل وإشعارات الخصومات العكسية على مقاولي الباطن (Subcontractor Backcharge System)","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":40.0,"cells":[{"c":"A2","v":"إدارة مطالبات الخصم المباشر لإصلاح العيوب، تأخر الأعمال، مخالفات السلامة، والأضرار الموقعية وفق فيديك FIDIC","bg":"#2563EB","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":36.0,"cells":[{"c":"A4","v":"1. بيانات المشروع والمقاول الرئيسي وقواعد احتساب الخصومات","bg":"#E2E8F0","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"اسم المشروع الإنشائي:","b":true},{"c":"B5","v":"مشروع إنشاء وتشييد المجمع التجاري الإداري الفندقي","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"كود نموذج العقد:","b":true},{"c":"F5","v":"BOQ-LEG-013","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"المقاول العام الرئيسي:","b":true},{"c":"B6","v":"شركة البنيان للإنشاءات والمقاولات العامة","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"الاستشاري المشرف:","b":true},{"c":"F6","v":"دار الاستشارات الهندسية وضبط الجودة","b":true,"al":"center","cs":2},{"skip":true}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"نسبة المصاريف الإدارية على الخصم (Overhead):","b":true},{"c":"B7","v":"15.0% (تضاف على التكلفة المباشرة)","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"المرجع التعاقدي للخصم:","b":true},{"c":"F7","v":"فيديك Red Book بند 11.4 و 15.2","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":104.0,"cells":[{"c":"A8","v":"مهلة الإشعار الكتابي لتصحيح العيب (Notice Period):","b":true},{"c":"B8","v":"48 ساعة عمل رسمية من استلام الإشعار","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E8","v":"آلية الاستقطاع المالي:","b":true},{"c":"F8","v":"خصم فوري من مستخلص الباطن الجاري (IPC)","b":true,"al":"center","cs":2},{"skip":true}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"2. سجل مقاولي الباطن المعتمدين بالمشروع وأرقام العقود وأرصدة المستخلصات","bg":"#E2E8F0","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"كود المقاول","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B11","v":"اسم شركة مقاول الباطن","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C11","v":"مجال العمل وحزمة الأعمال","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D11","v":"رقم وتاريخ عقد الباطن","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E11","v":"القيمة التعاقدية الإجمالية (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F11","v":"نسبة محتجز الضمان (Retention)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G11","v":"حالة التجاوب مع الإشعارات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"SUB-01","b":true,"al":"center"},{"c":"B12","v":"شركة إتقان للمقاولات التخصصية","b":true},{"c":"C12","v":"أعمال الخرسانات المسلحة","fg":"#1E293B"},{"c":"D12","v":"SUB-CON-2026-01","fg":"#64748B","al":"center"},{"c":"E12","v":1850000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":0.1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G12","v":"🟢 متعاون وملتزم","b":true,"al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"SUB-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"مؤسسة الأفق للأعمال الكهروميكانيكية","bg":"#F8FAFC","b":true},{"c":"C13","v":"أعمال التكييف ومجاري الهواء MEP","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":"SUB-CON-2026-02","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E13","v":920000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":0.1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G13","v":"🟡 بطء في تصحيح الملاحظات","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"SUB-03","b":true,"al":"center"},{"c":"B14","v":"شركة الصفا لأعمال المحارة والتشطيبات","b":true},{"c":"C14","v":"اللياسة وأعمال البياض الداخلي","fg":"#1E293B"},{"c":"D14","v":"SUB-CON-2026-03","fg":"#64748B","al":"center"},{"c":"E14","v":480000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0.1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G14","v":"🔴 تكرار إهمال نظافة الموقع","b":true,"al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"SUB-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"مؤسسة الدقة لأعمال السيراميك والرخام","bg":"#F8FAFC","b":true},{"c":"C15","v":"تركيب البورسلين والأرضيات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D15","v":"SUB-CON-2026-04","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E15","v":640000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":0.1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G15","v":"🟢 تصحيح سريع للعيوب","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"SUB-05","b":true,"al":"center"},{"c":"B16","v":"شركة الحماية لأعمال العزل المائي والحراري","b":true},{"c":"C16","v":"عزل القواعد والأسطح ودورات المياه","fg":"#1E293B"},{"c":"D16","v":"SUB-CON-2026-05","fg":"#64748B","al":"center"},{"c":"E16","v":350000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":0.1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G16","v":"🟢 ملتزم بالمواصفات","b":true,"al":"center"}]}]},{"name":"لوحة_المؤشرات_وملخص_الخصومات","maxRow":14,"maxCol":6,"colWidths":[16.0,32.0,16.0,26.0,22.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات التنفيذية للخصومات الموقعية على مقاولي الباطن (Backcharge KPI Dashboard)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"ملخص إجمالي مبالغ الخصومات الصادرة، المبالغ المستردة فعلياً من المستخلصات، والمبالغ المعلقة قيد التسوية","bg":"#2563EB","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":"إجمالي الخصومات الصادرة (Total)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"B4","v":"الخصومات المستردة بالمستخلصات","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"C4","v":"الخصومات المعلقة وقيد التسوية الفنية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي المصاريف الإدارية المستردة (15%)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":48.0,"cells":[{"c":"A5","v":88090,"f":"=SUM('سجل_الخصومات_العكسية_التفصيلي'!I5:I14)","bg":"#F1F5F9","fg":"#B91C1C","b":true,"al":"center","nf":"#,##0.00\" ر.س\""},{"c":"B5","v":50945,"f":"=SUMIF('سجل_الخصومات_العكسية_التفصيلي'!K5:K14, \"تم الخصم بالمستخلص\", 'سجل_الخصومات_العكسية_التفصيلي'!I5:I14)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00\" ر.س\""},{"c":"C5","v":37145,"f":"=A5-B5","bg":"#F1F5F9","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00\" ر.س\"","cs":2},{"skip":true},{"c":"E5","v":11490,"f":"=SUM('سجل_الخصومات_العكسية_التفصيلي'!H5:H14)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00\" ر.س\"","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"10 إشعارات خصم مسجلة بالموقع","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"B6","v":"تم استقطاعها رسمياً من دفعات المقاولين","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"C6","v":"مستحقة الخصم بالمستخلص القادم أو تحت تدقيق الاستشاري","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"تعويض المقاول العام عن أتعاب الإشراف والإدارة","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"تحليل وتوزيع أسباب الخصومات العكسية على مقاولي الباطن (Backcharge Causes Breakdown)","bg":"#E2E8F0","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"تصنيف سبب الخصم العكسي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"عدد الإشعارات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"إجمالي القيمة المخصومة (ر.س)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"النسبة المئوية من الإجمالي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"الإجراء الوقائي التعاقدي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"إصلاح عيوب مصنعية وملاحظات استشاري (NCR)","bg":"#F8FAFC","b":true},{"c":"C10","v":4,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":38500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":0,"f":"=D10/$A$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":"إلزام مقاول الباطن بفحص الجودة الداخلي قبل طلب RFI","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"نظافة الموقع وإزالة مخلفات الهدم والتشطيب","b":true},{"c":"C11","v":2,"in":true,"b":true,"al":"center"},{"c":"D11","v":9200,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":0,"f":"=D11/$A$5","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":"تفعيل بند النظافة الإلزامية الأسبوعية وتأجير الحاويات","fg":"#1E293B"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"إتلاف أعمال منفذة لبنود مقاولين آخرين","bg":"#F8FAFC","b":true},{"c":"C12","v":2,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":24600,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":0,"f":"=D12/$A$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":"تطبيق محاضر تسليم مساحات العمل والتنسيق المسبق بين الحرف","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"مخالفات اشتراطات السلامة والصحة المهنية HSE","b":true},{"c":"C13","v":1,"in":true,"b":true,"al":"center"},{"c":"D13","v":5000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":0,"f":"=D13/$A$5","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":"خصم فوري عند العمل بدون مهمات وقاية PPE أو سقالات غير معتمدة","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"توريد عمالة بديلة لتعويض التأخير في الجدول","bg":"#F8FAFC","b":true},{"c":"C14","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":18400,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":0,"f":"=D14/$A$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":"تطبيق بند الإنذار 48 ساعة وتكليف فرق طوارئ على حسابه","bg":"#F8FAFC","fg":"#1E293B"}]}]},{"name":"سجل_الخصومات_العكسية_التفصيلي","maxRow":15,"maxCol":11,"colWidths":[16.0,16.0,26.0,36.0,18.0,18.0,18.0,20.0,22.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل متابعة وتوثيق الخصومات العكسية على مقاولي الباطن (Master Subcontractor Backcharge Log)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"حساب التكلفة المباشرة للعمالة والمواد والمعدات مضافاً إليها المصاريف الإدارية 15% وحالة الاستقطاع من مستخلصات IPC","bg":"#2563EB","fg":"#E2E8F0","al":"center","cs":11},{"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":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"رقم الإشعار","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"التاريخ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"اسم مقاول الباطن","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"توصيف سبب الخصم وموقع الحدث","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"تكلفة العمالة (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"تكلفة المواد (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"تكلفة المعدات (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المصاريف الإدارية 15%","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي الخصم المستقطع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"رقم تقرير NCR / الحادث","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"حالة الخصم بالمستخلص","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"BC-2026-001","b":true,"al":"center"},{"c":"B5","v":"2026-09-02","fg":"#1E293B","al":"center"},{"c":"C5","v":"شركة إتقان للمقاولات","b":true},{"c":"D5","v":"إصلاح تعشيش كمرات الدور الأرضي بمونة إيبوكسية","fg":"#1E293B"},{"c":"E5","v":3200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":4800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":1500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":1425,"f":"=(E5+F5+G5)*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":10925,"f":"=E5+F5+G5+H5","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"NCR-STR-012","fg":"#64748B","al":"center"},{"c":"K5","v":"تم الخصم بالمستخلص","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"BC-2026-002","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"2026-09-08","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C6","v":"مؤسسة الأفق للأعمال الكهروميكانيكية","bg":"#F8FAFC","b":true},{"c":"D6","v":"إعادة تركيب دكت صاج تالف بالدور الأول بعد فحص الدخان","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E6","v":2800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":5600,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":1380,"f":"=(E6+F6+G6)*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":10580,"f":"=E6+F6+G6+H6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":"NCR-MEP-005","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"K6","v":"تم الخصم بالمستخلص","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"BC-2026-003","b":true,"al":"center"},{"c":"B7","v":"2026-09-14","fg":"#1E293B","al":"center"},{"c":"C7","v":"شركة الصفا لأعمال المحارة","b":true},{"c":"D7","v":"رفع وإزالة مخلفات بياض أسمنتي متراكمة بالممرات","fg":"#1E293B"},{"c":"E7","v":4500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":3000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":1200,"f":"=(E7+F7+G7)*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":9200,"f":"=E7+F7+G7+H7","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":"SITE-CLN-003","fg":"#64748B","al":"center"},{"c":"K7","v":"تم الخصم بالمستخلص","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"BC-2026-004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"2026-09-20","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":"مؤسسة الدقة لأعمال السيراميك","bg":"#F8FAFC","b":true},{"c":"D8","v":"تكسير وإعادة تركيب بلاط مائل بدورات المياه","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E8","v":3600,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":4200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":600,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":1260,"f":"=(E8+F8+G8)*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":9660,"f":"=E8+F8+G8+H8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":"NCR-FIN-018","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"K8","v":"تحت المراجعة والتسوية","bg":"#FEF3C7","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"BC-2026-005","b":true,"al":"center"},{"c":"B9","v":"2026-09-25","fg":"#1E293B","al":"center"},{"c":"C9","v":"شركة إتقان للمقاولات","b":true},{"c":"D9","v":"إتلاف حواف خرسانة الأعمدة أثناء فك الشدات المعدنية","fg":"#1E293B"},{"c":"E9","v":2200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":2400,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":810,"f":"=(E9+F9+G9)*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":6210,"f":"=E9+F9+G9+H9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":"NCR-STR-019","fg":"#64748B","al":"center"},{"c":"K9","v":"تم الخصم بالمستخلص","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"BC-2026-006","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"2026-10-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"مؤسسة الأفق للأعمال الكهروميكانيكية","bg":"#F8FAFC","b":true},{"c":"D10","v":"إتلاف عازل مائي للأسطح أثناء تمديد مواسير التكييف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E10","v":3500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":5200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":1200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":1485,"f":"=(E10+F10+G10)*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":11385,"f":"=E10+F10+G10+H10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":"DMG-WTR-004","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"K10","v":"تحت المراجعة والتسوية","bg":"#FEF3C7","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"BC-2026-007","b":true,"al":"center"},{"c":"B11","v":"2026-10-04","fg":"#1E293B","al":"center"},{"c":"C11","v":"شركة الصفا لأعمال المحارة","b":true},{"c":"D11","v":"غرامة عدم التزام العمالة بارتداء مهمات السلامة PPE","fg":"#1E293B"},{"c":"E11","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":5000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":750,"f":"=(E11+F11+G11)*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":5750,"f":"=E11+F11+G11+H11","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":"HSE-VIOL-009","fg":"#64748B","al":"center"},{"c":"K11","v":"تم الخصم بالمستخلص","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"BC-2026-008","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"2026-10-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C12","v":"شركة إتقان للمقاولات","bg":"#F8FAFC","b":true},{"c":"D12","v":"استئجار مضخة خرسانة إضافية لتأخر طاقم الصب","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E12","v":2500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":8500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":1650,"f":"=(E12+F12+G12)*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":12650,"f":"=E12+F12+G12+H12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":"DLY-PMP-002","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"K12","v":"تحت المراجعة والتسوية","bg":"#FEF3C7","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"BC-2026-009","b":true,"al":"center"},{"c":"B13","v":"2026-10-08","fg":"#1E293B","al":"center"},{"c":"C13","v":"شركة الحماية لأعمال العزل","b":true},{"c":"D13","v":"معالجة تسريب مياه بحمام الدور الثالث بعد اختبار الغمر","fg":"#1E293B"},{"c":"E13","v":2400,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":3800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":1000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":1080,"f":"=(E13+F13+G13)*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":8280,"f":"=E13+F13+G13+H13","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":"NCR-ISO-007","fg":"#64748B","al":"center"},{"c":"K13","v":"تم الخصم بالمستخلص","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"BC-2026-010","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"2026-10-10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C14","v":"مؤسسة الدقة لأعمال السيراميك","bg":"#F8FAFC","b":true},{"c":"D14","v":"تنظيف بقع روبة وترويبة أسمنتية من على زجاج النوافذ","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E14","v":1800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":400,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":450,"f":"=(E14+F14+G14)*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":3450,"f":"=E14+F14+G14+H14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":"DMG-GLS-001","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"K14","v":"تحت المراجعة والتسوية","bg":"#FEF3C7","b":true,"al":"center"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"الإجمالي الكلي لمبالغ الخصومات العكسية (Grand Total):","bg":"#E2E8F0","b":true,"al":"left","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E15","v":26500,"f":"=SUM(E5:E14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":26900,"f":"=SUM(F5:F14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":23200,"f":"=SUM(G5:G14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":11490,"f":"=SUM(H5:H14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":88090,"f":"=SUM(I5:I14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":"المجموع العام شامل أتعاب الإدارة","bg":"#E2E8F0","fg":"#64748B","al":"center","cs":2},{"skip":true}]}]},{"name":"تكلفة_الإصلاح_بطرف_ثالث","maxRow":13,"maxCol":7,"colWidths":[16.0,36.0,16.0,16.0,18.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تحليل تكاليف الإصلاح والمعالجة بطرف ثالث (Third-Party Repair Cost Sheet)","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":40.0,"cells":[{"c":"A2","v":"تفصيل يوميات العمالة التخصصية وفواتير المواد المشتراة وإيجار المعدات المستعجلة لإصلاح عيوب مقاول الباطن","bg":"#2563EB","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":40.0,"cells":[{"c":"A4","v":"بند التكلفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الأعمال والمواد التخصصية المستعان بها","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية الفعلية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"سعر الوحدة (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي التكلفة (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"رقم فاتورة الشراء / إذن الصرف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"معلم ترميم خرسانات ومعالجة تعشيش متخصص","bg":"#F8FAFC","b":true},{"c":"C5","v":"يومية عمل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D5","v":8,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":250,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":2000,"f":"=D5*E5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":"BILL-LAB-2026-44","bg":"#F8FAFC","fg":"#64748B","al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"عمالة مساعدة لتنظيف وتجهيز أسطح الخرسانة","b":true},{"c":"C6","v":"يومية عمل","fg":"#1E293B","al":"center"},{"c":"D6","v":12,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":100,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":1200,"f":"=D6*E6","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":"BILL-LAB-2026-45","fg":"#64748B","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"مونة إيبوكسية غير قابلة للانكماش (Sika Grout)","bg":"#F8FAFC","b":true},{"c":"C7","v":"كيس 25 كجم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D7","v":40,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":85,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":3400,"f":"=D7*E7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":"INV-MAT-S0981","bg":"#F8FAFC","fg":"#64748B","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"مادة رابطة إيبوكسية لربط الخرسانة (Sikadur 32)","b":true},{"c":"C8","v":"عبوة 5 كجم","fg":"#1E293B","al":"center"},{"c":"D8","v":10,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":140,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":1400,"f":"=D8*E8","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":"INV-MAT-S0985","fg":"#64748B","al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"صاروخ جلي خرسانات مع أسطوانات ماسية","bg":"#F8FAFC","b":true},{"c":"C9","v":"إيجار يومي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D9","v":4,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":800,"f":"=D9*E9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":"INV-EQP-0112","bg":"#F8FAFC","fg":"#64748B","al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"كمبروسر هواء لضغط وتنظيف الفواصل والغبار","b":true},{"c":"C10","v":"إيجار يومي","fg":"#1E293B","al":"center"},{"c":"D10","v":3,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":750,"f":"=D10*E10","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":"INV-EQP-0115","fg":"#64748B","al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة لأعمال الإصلاح (Direct Repair Cost):","bg":"#E2E8F0","b":true,"al":"left","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F11","v":9550,"f":"=SUM(F5:F10)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"شامل المواد والمعدات","bg":"#E2E8F0","fg":"#64748B","al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"أتعاب الإشراف والمصاريف الإدارية للمقاول العام (15% Overhead):","bg":"#E2E8F0","b":true,"al":"left","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F12","v":1432.5,"f":"=F11*0.15","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":"حسب شروط عقد الباطن","bg":"#E2E8F0","fg":"#64748B","al":"center"}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"إجمالي المبلغ المستقطع النهائي واجب الخصم من المستخلص (Total Deductible):","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"left","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":10982.5,"f":"=F11+F12","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00\" ر.س\""},{"c":"G13","v":"يُخصم من IPC القادم","bg":"#1E3A8A","b":true,"al":"center"}]}]},{"name":"إشعار_خصم_رسمي_للطباعة","maxRow":19,"maxCol":5,"colWidths":[24.0,24.0,24.0,24.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إشعار خصم عكسي رسمي لمقاول الباطن (Formal Backcharge Notice)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"إخطار كتابي رسمي بموجب بنود عقد الباطن وقواعد فيديك Red Book (بند 11.4 معالجة العيوب والتقصير)","bg":"#2563EB","fg":"#E2E8F0","al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"رقم إشعار الخصم:","bg":"#E2E8F0","b":true},{"c":"B4","v":"BC-2026-001","b":true,"cs":2},{"skip":true},{"c":"D4","v":"تاريخ تحرير الإشعار:","bg":"#E2E8F0","b":true},{"c":"E4","v":"2026-10-11م","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"إلى السادة مقاول الباطن:","bg":"#E2E8F0","b":true},{"c":"B5","v":"شركة إتقان للمقاولات التخصصية","b":true,"cs":2},{"skip":true},{"c":"D5","v":"رقم العقد التعاقدي:","bg":"#E2E8F0","b":true},{"c":"E5","v":"SUB-CON-2026-01","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المشروع الإنشائي:","bg":"#E2E8F0","b":true},{"c":"B6","v":"مشروع إنشاء وتشييد المجمع التجاري الإداري","b":true,"cs":2},{"skip":true},{"c":"D6","v":"رقم تقرير عدم المطابقة NCR:","bg":"#E2E8F0","b":true},{"c":"E6","v":"NCR-STR-012","b":true,"al":"center"}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"تفاصيل المخالفة ومبررات الخصم المالي المباشر","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"نود إحاطتكم بأنه نظراً لعدم استجابتكم للإخطار الكتابي المسبق خلال مهلة (48 ساعة) المحددة تعاقدياً لإصلاح العيوب المصنعية المتمثلة في (تعشيش كمرات الدور الأرضي بمحور C4)، وحيث أن استمرار هذا العيب يهدد الجدول الزمني وسلامة الأعمال، فقد قامت إدارة المشروع بالاستعانة بفريق تخصصي وتوريد المواد اللازمة لإصلاح العيب نيابة عنكم وعلى حسابكم الخاص بموجب أحكام العقد وقواعد فيديك 11.4.","fg":"#1E293B","rs":3,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":28.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"بيان عناصر التكلفة المستقطعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E12","v":"المبلغ المستحق (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"إجمالي تكاليف العمالة والمواد والمعدات المباشرة:","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E13","v":9550,"f":"=تكلفة_الإصلاح_بطرف_ثالث!F11","b":true,"al":"center","nf":"#,##0.00\" ر.س\""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"المصاريف الإدارية وأتعاب الإشراف للمقاول العام (15%):","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E14","v":1432.5,"f":"=تكلفة_الإصلاح_بطرف_ثالث!F12","b":true,"al":"center","nf":"#,##0.00\" ر.س\""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"صافي المبلغ الإجمالي المستقطع من مستخلص الباطن القادم:","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E15","v":10982.5,"f":"=تكلفة_الإصلاح_بطرف_ثالث!F13","bg":"#FEF2F2","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00\" ر.س\""}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"الاعتمادات والتوقيعات الرسمية لإشعار الخصم","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"مهندس الموقع / مدير التنفيذ","bg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C18","v":"المدير المالي والمكتب الفني","bg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E18","v":"مدير المشروع العام للمقاول","bg":"#1E293B","b":true,"al":"center"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"الاسم:\nالتوقيع:\nالتاريخ:","fg":"#64748B","cs":2},{"skip":true},{"c":"C19","v":"الاسم:\nالتوقيع:\nالتاريخ:","fg":"#64748B","cs":2},{"skip":true},{"c":"E19","v":"الاسم:\nالتوقيع:\nالتاريخ:","fg":"#64748B"}]}]}]}