{"slug":"subcontractor-backcharge-sheet","sheets":[{"name":"ملخص محملات مقاول الباطن","maxRow":36,"maxCol":8,"colWidths":[36.0,32.0,22.0,22.0,24.0,22.0,32.0,34.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"نموذج حساب الخصومات العكسية ومحملات مقاولي الباطن (FIDIC Subcontract Backcharge Model)","bg":"#4A0404","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":34.0,"cells":[{"c":"A2","v":"حصر وتسوية محملات معالجة العيوب NCR، خدمات الموقع المشتركة، غرامات السلامة، والتلفيات وتسويتها بالمستخلص","bg":"#7F1D1D","fg":"#FFFFFF","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":34.0,"cells":[{"c":"A4","v":"قيمة المستخلص الإجمالية (Gross IPC)","bg":"#F0F9FF","fg":"#4A0404","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي الخصومات العكسية (Backcharges)","bg":"#FEE2E2","fg":"#4A0404","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"الاستقطاعات التعاقدية (ضمان + دفعة مقدمة)","bg":"#FEF3C7","fg":"#4A0404","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"صافي المبلغ المستحق للصرف للمقاول","bg":"#DCFCE7","fg":"#4A0404","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":"1,850,000.00 ر.س","f":"=TEXT(C12,\"#,##0.00\") & \" ر.س\"","bg":"#F0F9FF","fg":"#7F1D1D","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"78,125.00 ر.س","f":"=TEXT(E25,\"#,##0.00\") & \" ر.س\"","bg":"#FEE2E2","fg":"#7F1D1D","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"0.00 ر.س","f":"=TEXT(E29+E30,\"#,##0.00\") & \" ر.س\"","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"-11,718.75 ر.س","f":"=TEXT(E33,\"#,##0.00\") & \" ر.س\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":"قيمة الأعمال المنفذة خلال الدورة الحالية","f":"=\"قيمة الأعمال المنفذة خلال الدورة الحالية\"","bg":"#F0F9FF","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"نسبة الخصم: 4.2% من إجمالي المستخلص","f":"=\"نسبة الخصم: \" & TEXT(E25/C12,\"0.0%\") & \" من إجمالي المستخلص\"","bg":"#FEE2E2","fg":"#B91C1C","b":true,"al":"center","cs":2},{"skip":true},{"c":"E6","v":"محجوز ضمان 10% + استرداد دفعة مقدمة 10%","f":"=\"محجوز ضمان 10% + استرداد دفعة مقدمة 10%\"","bg":"#FEF3C7","fg":"#B45309","al":"center","cs":2},{"skip":true},{"c":"G6","v":"شامل ضريبة القيمة المضافة VAT 15%","f":"=\"شامل ضريبة القيمة المضافة VAT 15%\"","bg":"#DCFCE7","fg":"#15803D","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":""},{"c":"G7","v":""},{"c":"H7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: البيانات التعاقدية لمقاول الباطن والمشروع والمستخلص الجاري (Subcontract & Project Details)","bg":"#991B1B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"اسم مقاول الباطن (Subcontractor)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C9","v":"شركة الفنار للمقاولات التخصصية وأعمال العزل","fg":"#1E293B","al":"center"},{"c":"D9","v":"","al":"center"},{"c":"E9","v":"رقم العقد التعاقدي من الباطن","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G9","v":"SUB-2026-WP-014","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"اسم المشروع والموقع الميداني","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C10","v":"مشروع أبراج السحاب السكنية والتجارية - الرياض","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"مجال ونطاق الأعمال التعاقدي","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G10","v":"أعمال العزل المائي والحراري للأسطح والبدور","bg":"#F8FAFC","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"قيمة العقد الإجمالية المتفق عليها","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C11","v":3250000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":"","al":"center"},{"c":"E11","v":"رقم المستخلص المرحلي الجاري","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G11","v":"مستخلص دوري رقم (06)","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"قيمة الأعمال المنفذة التراكمية حتى تاريخه","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C12","v":1850000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D12","v":"","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"يُخصم: قيمة الأعمال السابقة المصروفة","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G12","v":1420000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"قيمة الأعمال المنفذة للمستخلص الحالي (Gross)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C13","v":0,"f":"=C11-G11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D13","v":"","al":"center"},{"c":"E13","v":"تاريخ استحقاق المستخلص وفترة الفحص","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G13","v":"عن شهر سبتمبر 2026","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"نسبة محجوز الضمان التعاقدي (Retention %)","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C14","v":0.1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"D14","v":"","bg":"#F8FAFC","al":"center"},{"c":"E14","v":"نسبة استقطاع الدفعة المقدمة (Advance %)","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G14","v":0.1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%","cs":2},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"نسبة المصاريف الإدارية للمقاول الرئيسي (Markup)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C15","v":0.15,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"D15","v":"","al":"center"},{"c":"E15","v":"المرجعية التعاقدية للخصومات العكسية","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G15","v":"شروط عقد فيديك مقاولي الباطن 2011","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"ثانياً: حصر وتصنيف الخصومات والمحملات العكسية بحسب الفئات (Summary of Backcharge Categories)","bg":"#D97706","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"كود الفئة","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B18","v":"بيان فئة الخصم والمحمل العكسي","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C18","v":"التكلفة المباشرة (ر.س)","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D18","v":"نسبة الإدارة والتنسيق %","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E18","v":"إجمالي قيمة الخصم (ر.س)","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F18","v":"عدد الوقائع المسجلة","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G18","v":"المستندات المؤيدة","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H18","v":"التوجيه المحاسبي للخصم","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"BC-CAT-01","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B19","v":"معالجة عيوب التنفيذ وإصلاح الأعمال المرفوضة عبر طرف ثالث","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"C19","v":28500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D19","v":0.15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E19","v":32775,"f":"=C19*(1+D19)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":3,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G19","v":"تقارير عدم مطابقة NCR + فواتير الإصلاح","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H19","v":"تخفيض تكلفة المشروع وإثبات محمل","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"BC-CAT-02","fg":"#1E293B","b":true,"al":"center"},{"c":"B20","v":"خدمات الموقع المشتركة (تشغيل الرافعات، الكهرباء، المياه)","fg":"#1E293B","b":true},{"c":"C20","v":14200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D20","v":0.1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E20","v":15620.0,"f":"=C20*(1+D20)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G20","v":"سجلات تشغيل الونش وعدادات الكهرباء","fg":"#1E293B"},{"c":"H20","v":"استرداد مصاريف الموقع غير المباشرة","fg":"#1E293B"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"BC-CAT-03","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B21","v":"مخالفات السلامة والصحة المهنية ومعدات الوقاية PPE","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"C21","v":6500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D21","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E21","v":6500,"f":"=C21*(1+D21)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G21","v":"إخطارات مخالفة السلامة الميدانية HSE","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H21","v":"غرامات تعاقدية لصندوق السلامة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"BC-CAT-04","fg":"#1E293B","b":true,"al":"center"},{"c":"B22","v":"تلفيات مواد ومعدات تابعة للمقاول الرئيسي أو مقاولين آخرين","fg":"#1E293B","b":true},{"c":"C22","v":11800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D22","v":0.15,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E22","v":13570.0,"f":"=C22*(1+D22)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F22","v":2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G22","v":"محاضر إثبات حالة وتلفيات مصورة","fg":"#1E293B"},{"c":"H22","v":"تعويض أضرار عينية للمتضررين","fg":"#1E293B"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"BC-CAT-05","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B23","v":"أعمال النظافة الميدانية ورفع مخلفات العزل والأنقاض","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"C23","v":8400,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D23","v":0.15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E23","v":9660,"f":"=C23*(1+D23)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F23","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G23","v":"إخطار مهلة 48 ساعة + فواتير الحاويات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H23","v":"أجور عمال نظافة وحاويات أنقاض","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"BC-CAT-06","fg":"#1E293B","b":true,"al":"center"},{"c":"B24","v":"تأخير الجدول الزمني وغرامات تأخير تسليم الواجهات","fg":"#1E293B","b":true},{"c":"C24","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D24","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E24","v":0,"f":"=C24*(1+D24)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F24","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G24","v":"مراجعة تقرير مسار المشروع الحرج","fg":"#1E293B"},{"c":"H24","v":"غرامات تأخير تعاقدية","fg":"#1E293B"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"إجمالي الخصومات والمحملات العكسية المستحقة (Total Backcharges)","bg":"#FEF2F2","fg":"#4A0404","b":true,"cs":2},{"skip":true},{"c":"C25","v":69400,"f":"=SUM(C19:C24)","bg":"#FEF2F2","fg":"#4A0404","b":true,"al":"center","nf":"#,##0.00"},{"c":"D25","v":"-","bg":"#FEF2F2","fg":"#4A0404","b":true,"al":"center"},{"c":"E25","v":78125,"f":"=SUM(E19:E24)","bg":"#FEF2F2","fg":"#4A0404","b":true,"al":"center","nf":"#,##0.00"},{"c":"F25","v":"يتم استقطاعها بالكامل من صافي مستخلص المقاول الحالي","f":"=\"يتم استقطاعها بالكامل من صافي مستخلص المقاول الحالي\"","bg":"#FEF2F2","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":26,"h":28.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":""},{"c":"C26","v":""},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""},{"c":"G26","v":""},{"c":"H26","v":""}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"ثالثاً: جدول تسوية المستخلص واحتساب صافي المبلغ المستحق للصرف (IPC Payment Reconciliation)","bg":"#991B1B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"قيمة الأعمال المنفذة للمستخلص الحالي (Gross IPC Amount)","fg":"#1E293B","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E28","v":0,"f":"=C13","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F28","v":"قيمة الأعمال المنجزة والمحققة للمرحلة الحالية","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"يُخصم: محجوز الضمان التعاقدي بنسبة 10% (Retention)","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E29","v":0,"f":"=C28*C14","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F29","v":"تُرد بعد انتهاء فترة الضمان والصيانة","bg":"#F8FAFC","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"يُخصم: استرداد الدفعة المقدمة بنسبة 10% (Advance Recovery)","fg":"#1E293B","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E30","v":0,"f":"=C28*G14","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F30","v":"استقطاع دوري لسداد رصيد الدفعة المقدمة","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"يُخصم: إجمالي الخصومات والمحملات العكسية (Backcharges)","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E31","v":78125,"f":"=E25","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F31","v":"وفق التفصيل والجدول الحسابي أعلاه","bg":"#F8FAFC","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"صافي المبلغ المستحق للمقاول قبل الضريبة (Net before VAT)","bg":"#FEF2F2","fg":"#4A0404","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E32","v":-78125,"f":"=C28-E29-E30-E31","bg":"#FEF2F2","fg":"#4A0404","b":true,"al":"center","nf":"#,##0.00"},{"c":"F32","v":"أساس احتساب ضريبة القيمة المضافة","bg":"#FEF2F2","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"يُضاف: ضريبة القيمة المضافة بنسبة 15% (VAT 15%)","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E33","v":-11718.75,"f":"=E32*0.15","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F33","v":"ضريبة مستحقة وفق الفاتورة الضريبية للمقاول","bg":"#F8FAFC","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"إجمالي المبلغ الصافي النهائي المستحق للصرف والتحويل البنكي","bg":"#FEF2F2","fg":"#4A0404","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E34","v":-89843.75,"f":"=E32+E33","bg":"#FEF2F2","fg":"#4A0404","b":true,"al":"center","nf":"#,##0.00"},{"c":"F34","v":"المبلغ النهائي المحول لحساب مقاول الباطن","bg":"#FEF2F2","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":35,"h":28.0,"cells":[{"c":"A35","v":""},{"c":"B35","v":""},{"c":"C35","v":""},{"c":"D35","v":""},{"c":"E35","v":""},{"c":"F35","v":""},{"c":"G35","v":""},{"c":"H35","v":""}]},{"r":36,"h":52.0,"cells":[{"c":"A36","v":"مهندس الموقع والمكتب الفني:\nحصر وتدقيق المحملات والوقائع","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C36","v":"مدير العقود والمشتريات:\nالمطابقة مع شروط عقد مقاول الباطن","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F36","v":"المدير المالي والتنفيذي:\nاعتماد التسوية وإصدار أمر الصرف","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"سجل تفاصيل ومستندات الخصم","maxRow":13,"maxCol":8,"colWidths":[26.0,44.0,30.0,32.0,24.0,22.0,24.0,34.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"سجل التوثيق التفصيلي لوقائع الخصومات العكسية ومرفقات الإخطارات الميدانية","bg":"#4A0404","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":34.0,"cells":[{"c":"A2","v":"توثيق كل واقعة خصم برقم تقرير عدم المطابقة، تاريخ إخطار الـ 48 ساعة، فواتير التكلفة الفعلية، وحالة موافقة المقاول","bg":"#7F1D1D","fg":"#FFFFFF","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":34.0,"cells":[{"c":"A4","v":"رقم البند والتاريخ","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"وصف الواقعة والسبب التعاقدي","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الموقع الميداني / المنسوب","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"رقم الإخطار ومستند الإثبات","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"التكلفة المباشرة (ر.س)","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الإدارة Markup","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي الخصم (ر.س)","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"حالة إقرار مقاول الباطن","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"BC-001 | 05/09/2026","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"إصلاح شروخ وتسريب مائي بعزل البدروم عبر مقاول بديل لعدم الاستجابة","fg":"#1E293B"},{"c":"C5","v":"البدروم الثاني B2 محور G-12","fg":"#1E293B"},{"c":"D5","v":"NCR-WP-018 + إخطار 48 ساعة","fg":"#1E293B"},{"c":"E5","v":18500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":0.15,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G5","v":21275,"f":"=E5*(1+F5)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":"موافقة ضمنية (انقضاء المهلة)","fg":"#1E293B","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"BC-002 | 08/09/2026","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"إعادة اختبار العزل المائي للسطح (Flood Test) لرسوب الفحص الأول","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"سطح البرج السكني زون A","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":"RFI-WP-088 مرفوض من الاستشاري","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E6","v":10000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":0.15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G6","v":11500,"f":"=E6*(1+F6)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":"مقر وموقع بالمحضر","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"BC-003 | 12/09/2026","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"استخدام ونش البرج في رفع لفائف البيتومين ومواد العزل (28 ساعة تشغيل)","fg":"#1E293B"},{"c":"C7","v":"برج الرافعة TC-01","fg":"#1E293B"},{"c":"D7","v":"سجل تشغيل الونش Crane Log #14","fg":"#1E293B"},{"c":"E7","v":8400,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":0.1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G7","v":9240,"f":"=E7*(1+F7)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":"موقع من مشرف مقاول الباطن","fg":"#1E293B","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"BC-004 | 15/09/2026","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"تزويد كرفانات ومعدات مقاول الباطن بالكهرباء والديزل للموقع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"ساحة التشوين الشمالية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":"قراءات عداد الكهرباء المؤقت","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E8","v":5800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":0.1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G8","v":6380.0,"f":"=E8*(1+F8)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":"مطابق للتسعيرة القياسية","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"BC-005 | 18/09/2026","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"غرامة عدم ارتداء أحزمة الأمان أثناء العمل على حواف السطح المكشوفة","fg":"#1E293B"},{"c":"C9","v":"حافة السطح الخارجي الدور 14","fg":"#1E293B"},{"c":"D9","v":"إخطار سلامة HSE-VIOL-042","fg":"#1E293B"},{"c":"E9","v":3000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G9","v":3000,"f":"=E9*(1+F9)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":"مخالفة سلامة غير قابلة للتفاوض","fg":"#1E293B","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"BC-006 | 21/09/2026","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"غرامة تخزين أسطوانات الغاز بدون حماية تحت أشعة الشمس المباشرة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"منطقة تحضير العوازل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":"إخطار سلامة HSE-VIOL-045","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E10","v":3500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G10","v":3500,"f":"=E10*(1+F10)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":"مخالفة اشتراطات الدفاع المدني","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"BC-007 | 24/09/2026","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"إتلاف مواسير تصريف مياه الأمطار المعلقة أثناء لحام عزل السطح","fg":"#1E293B"},{"c":"C11","v":"الممر الميكانيكي الدور الأخير","fg":"#1E293B"},{"c":"D11","v":"تقرير تلفيات ميكانيكية DMG-012","fg":"#1E293B"},{"c":"E11","v":11800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":0.15,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G11","v":13570.0,"f":"=E11*(1+F11)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":"تم التوقيع على محضر التعويض","fg":"#1E293B","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"BC-008 | 27/09/2026","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"تنظيف ورفع بقايا براميل البيتومين والمخلفات وتوريد حاويات تفريغ","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"منطقة السطح ومحيط البرج","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D12","v":"إنذار نظافة 48 ساعة CLN-09","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E12","v":8400,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":0.15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G12","v":9660,"f":"=E12*(1+F12)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":"تم التنفيذ عبر عمالة المقاول العام","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"إجمالي مبالغ الوقائع المسجلة في السجل الميداني","bg":"#FEF2F2","fg":"#4A0404","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E13","v":69400,"f":"=SUM(E5:E12)","bg":"#FEF2F2","fg":"#4A0404","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":"-","bg":"#FEF2F2","fg":"#4A0404","b":true,"al":"center"},{"c":"G13","v":78125,"f":"=SUM(G5:G12)","bg":"#FEF2F2","fg":"#4A0404","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":"مطابق تماماً لملخص الفئات","f":"=\"مطابق تماماً لملخص الفئات\"","bg":"#FEF2F2","fg":"#1E293B","b":true,"al":"center"}]}]},{"name":"لائحة أسعار ومخالفات الموقع","maxRow":13,"maxCol":7,"colWidths":[36.0,42.0,22.0,24.0,24.0,26.0,34.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"لائحة الأسعار القياسية لخدمات الموقع المشتركة وجدول غرامات السلامة والنظافة","bg":"#4A0404","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"المرجعية التسعيرية المرفقة بعقد مقاول الباطن لاحتساب ساعات تشغيل المعدات، أجور العمالة، وغرامات OSHA","bg":"#7F1D1D","fg":"#FFFFFF","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":"بند الخدمة أو المخالفة","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الوصف والتوصيف التعاقدي","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة القياسية","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"سعر الوحدة القياسي (ر.س)","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نسبة الإدارة المطبقة Markup","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المرجع التعاقدي بالعقد","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"شروط التطبيق والإنذار","bg":"#7F1D1D","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"ساعة تشغيل ونش البرج (Tower Crane)","fg":"#1E293B","b":true},{"c":"B5","v":"تشغيل ونش البرج مع السائق لنقل مواد مقاول الباطن","fg":"#1E293B"},{"c":"C5","v":"ساعة تشغيل","fg":"#1E293B","al":"center"},{"c":"D5","v":300,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":"10% تنسيق","fg":"#1E293B","al":"center"},{"c":"F5","v":"ملحق خدمات الموقع مادة 8","fg":"#1E293B","al":"center"},{"c":"G5","v":"حجز مسبق مع مدير الموقع","fg":"#1E293B"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ساعة تشغيل مصعد المواد والأفراد (Hoist)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B6","v":"استخدام مصعد المواد لرفع العمالة والتشوينات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"ساعة تشغيل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":180,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":"10% تنسيق","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F6","v":"ملحق خدمات الموقع مادة 8","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G6","v":"تنسيق مع مسؤول الحركة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"تغذية كهربائية ومولدات الديزل المؤقتة","fg":"#1E293B","b":true},{"c":"B7","v":"توصيل لوحة فرعية مع استهلاك الديزل بالموقع","fg":"#1E293B"},{"c":"C7","v":"شهر تشغيلي","fg":"#1E293B","al":"center"},{"c":"D7","v":4500,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":"10% تنسيق","fg":"#1E293B","al":"center"},{"c":"F7","v":"شروط الموقع بند 12","fg":"#1E293B","al":"center"},{"c":"G7","v":"حسب قراءة العداد الفعلي","fg":"#1E293B"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"عامل نظافة لرفع الأنقاض والمخلفات","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B8","v":"توفير عامل نظافة لجمع مخلفات المقاول عند تقاعسه","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"ساعة عمل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":35,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":"15% إدارة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F8","v":"شروط النظافة بند 15","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G8","v":"بعد إخطار مهلة 24 ساعة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"رد حاوية مخلفات كبيرة (Dumpster 20y³)","fg":"#1E293B","b":true},{"c":"B9","v":"توريد وتفريغ ونقل حاوية مخلفات 20 ياردة للمردم","fg":"#1E293B"},{"c":"C9","v":"رد / حمولة","fg":"#1E293B","al":"center"},{"c":"D9","v":850,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":"15% إدارة","fg":"#1E293B","al":"center"},{"c":"F9","v":"بلدية ونظافة الموقع","fg":"#1E293B","al":"center"},{"c":"G9","v":"فاتورة شركة النظافة الرسمية","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"غرامة عدم ارتداء حزام الأمان (Safety Harness)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B10","v":"العمل على ارتفاع يتجاوز 1.8 م بدون ربط الحزام","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"مخالفة / واقعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":1000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":"بدون زيادة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F10","v":"لائحة السلامة مادة 4","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G10","v":"غرامة فورية مضاعفة بالتكرار","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"غرامة عدم ارتداء الخوذة والحذاء الواقي (PPE)","fg":"#1E293B","b":true},{"c":"B11","v":"التواجد داخل الموقع الإنشائي بدون معدات الوقاية","fg":"#1E293B"},{"c":"C11","v":"مخالفة / عامل","fg":"#1E293B","al":"center"},{"c":"D11","v":250,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":"بدون زيادة","fg":"#1E293B","al":"center"},{"c":"F11","v":"لائحة السلامة مادة 4","fg":"#1E293B","al":"center"},{"c":"G11","v":"استبعاد العامل المخالف فوراً","fg":"#1E293B"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"غرامة التدخين أو إشعال النيران في الموقع","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B12","v":"التدخين خارج الأماكن المخصصة أو قرب المواد القابلة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"مخالفة / واقعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":1500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":"بدون زيادة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F12","v":"إرشادات الدفاع المدني","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G12","v":"إنذار رسمي وخصم فوري","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"غرامة إزالة أو تعديل حواجز الحماية والسقالات","fg":"#1E293B","b":true},{"c":"B13","v":"فك درابزينات الحماية حول المناور بدون تصريح عمل","fg":"#1E293B"},{"c":"C13","v":"مخالفة / واقعة","fg":"#1E293B","al":"center"},{"c":"D13","v":2000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":"بدون زيادة","fg":"#1E293B","al":"center"},{"c":"F13","v":"لوائح OSHA الأمريكية","fg":"#1E293B","al":"center"},{"c":"G13","v":"إيقاف الأعمال لحين إعادة الحاجز","fg":"#1E293B"}]}]}]}