{"slug":"subcontractor-finishing-billing","sheets":[{"name":"شهادة الدفع وخلاصة الحساب","maxRow":35,"maxCol":8,"colWidths":[6.0,36.0,20.0,20.0,20.0,14.0,30.0,26.0],"rows":[{"r":1,"h":38.0,"cells":[{"c":"A1","v":"شهادة دفع ومستخلص مقاول باطن دوري - أعمال التشطيبات المعمارية","bg":"#064E3B","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":"إدارة العقود والمكتب الفني | مستخلص جاري تراكمي يشمل نسب الإنجاز وحجز الضمان والضرائب واسترداد المواد","bg":"#B45309","fg":"#FFFFFF","b":true,"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":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","b":true},{"c":"B4","v":"مشروع كمبوند الروضة السكني الفاخر - العمارة 104","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"رقم المستخلص:","b":true},{"c":"F4","v":"المستخلص الجاري رقم (04)","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"المقاول العام:","b":true},{"c":"B5","v":"شركة المقاولون العرب والإنشاءات الحديثة","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"تاريخ المستخلص:","b":true},{"c":"F5","v":"2026-10-01","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"مقاول الباطن:","b":true},{"c":"B6","v":"شركة الإتقان للتشطيبات المعمارية والديكور","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"فترة المستخلص:","b":true},{"c":"F6","v":"من 2026-09-01 إلى 2026-09-30","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"رقم وأمر العقد:","b":true},{"c":"B7","v":"عقد باطن رقم SUB-FIN-2026-018","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"العملة المعتمدة:","b":true},{"c":"F7","v":"جنيه مصري / ريال سعودي (EGP / SAR)","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"إجمالي قيمة العقد الأصلي","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C9","v":"إجمالي الأعمال المنجزة حتى الآن","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E9","v":"إجمالي الاستقطاعات والتأمينات","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G9","v":"صافي المبلغ المستحق للصرف حالياً","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":3180650,"f":"='جدول حصر الكميات والمستخلص'!G21","bg":"#F8FAFC","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C10","v":2385600,"f":"='جدول حصر الكميات والمستخلص'!L21","bg":"#F8FAFC","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E10","v":1721474,"f":"=C23","bg":"#F8FAFC","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"G10","v":0,"f":"=C27","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"القيمة التعاقدية الشاملة","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C11","v":"التراكمي المعتمد حتى تاريخه","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E11","v":"ضمان 10% + دفعة + خامات","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G11","v":"المستحق لمقاول الباطن","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"📑 بيان خلاصة الحساب المالي والاستقطاعات المعتمدة (Financial Breakdown)","fg":"#1E293B","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"م","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"بيان البند المالي","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"القيمة التراكمية الإجمالية","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"القيمة السابقة المعتمدة","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"القيمة المستحقة الحالية","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"نسبة البند %","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"المعادلة المحاسبية","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"ملاحظات وتوجيه","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":1,"bg":"#ECFDF5","al":"center"},{"c":"B15","v":"أولاً: إجمالي قيمة الأعمال المنجزة (Gross Work Done)","bg":"#ECFDF5","b":true},{"c":"C15","v":2385600,"f":"='جدول حصر الكميات والمستخلص'!L21","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":1283500,"f":"='جدول حصر الكميات والمستخلص'!M21","bg":"#ECFDF5","al":"center","nf":"#,##0.00"},{"c":"E15","v":1102100,"f":"='جدول حصر الكميات والمستخلص'!N21","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":"-","bg":"#ECFDF5","al":"center"},{"c":"G15","v":"قيمة الأعمال المنفذة فعلياً","bg":"#ECFDF5"},{"c":"H15","v":"من شيت الحصر التفصيلي","bg":"#ECFDF5"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"يخصم: استقطاع ضمان حسن التنفيذ (Retention Money)","bg":"#F8FAFC"},{"c":"C16","v":238560,"f":"=C15*0.10","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D16","v":128350,"f":"=D15*0.10","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E16","v":110210,"f":"=E15*0.10","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F16","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G16","v":"10% من إجمالي الأعمال","bg":"#F8FAFC"},{"c":"H16","v":"يصرف 5% بالابتدائي و 5% بالنهائي","bg":"#F8FAFC"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":3,"al":"center"},{"c":"B17","v":"يخصم: استرداد الدفعة المقدمة (Advance Payment Recovery)"},{"c":"C17","v":238560,"f":"=C15*0.10","al":"center","nf":"#,##0.00"},{"c":"D17","v":128350,"f":"=D15*0.10","al":"center","nf":"#,##0.00"},{"c":"E17","v":110210,"f":"=E15*0.10","al":"center","nf":"#,##0.00"},{"c":"F17","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"G17","v":"10% من قيمة الأعمال المنجزة"},{"c":"H17","v":"حتى استهلاك كامل الدفعة المقدمة"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"يخصم: خصم قيمة خامات ومواد موردة من المقاول العام","bg":"#F8FAFC"},{"c":"C18","v":157650,"f":"='سجل خصومات الخامات والتوريدات'!G15","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D18","v":88500,"f":"='سجل خصومات الخامات والتوريدات'!E15","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E18","v":69150,"f":"='سجل خصومات الخامات والتوريدات'!F15","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F18","v":"-","bg":"#F8FAFC","al":"center"},{"c":"G18","v":"أسمنت، سيراميك، دهانات، سقالات","bg":"#F8FAFC"},{"c":"H18","v":"مستندات وأذون صرف من المخزن","bg":"#F8FAFC"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":5,"al":"center"},{"c":"B19","v":"يخصم: خصم تأمين السلامة والصحة المهنية (HSE Penalties)"},{"c":"C19","v":2500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D19","v":1500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":1000,"f":"=C19-D19","al":"center","nf":"#,##0.00"},{"c":"F19","v":"-","al":"center"},{"c":"G19","v":"مخالفات سيفتي ونظافة الموقع"},{"c":"H19","v":"تقرير مشرف السلامة الميداني"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"يخصم: ضريبة الأرباح التجارية والصناعية (خصم وإضافة WHT)","bg":"#F8FAFC"},{"c":"C20","v":23856,"f":"=C15*0.01","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D20","v":12835,"f":"=D15*0.01","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E20","v":11021,"f":"=E15*0.01","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F20","v":0.01,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G20","v":"1% توريد وتركيب / مقاولات","bg":"#F8FAFC"},{"c":"H20","v":"سداد لمصلحة الضرائب","bg":"#F8FAFC"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":7,"al":"center"},{"c":"B21","v":"يخصم: غرامات تأخير وإعادة أعمال معيبة (Quality Backcharges)"},{"c":"C21","v":3000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D21","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":3000,"f":"=C21-D21","al":"center","nf":"#,##0.00"},{"c":"F21","v":"-","al":"center"},{"c":"G21","v":"إصلاح بند محارة ودهانات معيب"},{"c":"H21","v":"إشعار خصم جودة رقم QC-04"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":8,"bg":"#ECFDF5","al":"center"},{"c":"B22","v":"ثانياً: إجمالي الاستقطاعات والخصومات","bg":"#ECFDF5","b":true},{"c":"C22","v":664126,"f":"=SUM(C16:C21)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"D22","v":359535,"f":"=SUM(D16:D21)","bg":"#ECFDF5","al":"center","nf":"#,##0.00"},{"c":"E22","v":304591,"f":"=SUM(E16:E21)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F22","v":"-","bg":"#ECFDF5","al":"center"},{"c":"G22","v":"مجموع بنود الخصم من (2 إلى 7)","bg":"#ECFDF5"},{"c":"H22","v":"إجمالي الخصومات حتى تاريخه","bg":"#ECFDF5"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":9,"bg":"#ECFDF5","al":"center"},{"c":"B23","v":"ثالثاً: صافي المستحق الإجمالي حتى تاريخه","bg":"#ECFDF5","b":true},{"c":"C23","v":1721474,"f":"=C15-C22","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"D23","v":923965,"f":"=D15-D22","bg":"#ECFDF5","al":"center","nf":"#,##0.00"},{"c":"E23","v":797509,"f":"=E15-E22","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F23","v":"-","bg":"#ECFDF5","al":"center"},{"c":"G23","v":"أولاً ناقص ثانياً","bg":"#ECFDF5"},{"c":"H23","v":"صافي الأعمال بعد الخصومات","bg":"#ECFDF5"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B24","v":"رابعاً: يخصم ما سبق صرفه بالمستخلصات السابقة","bg":"#F8FAFC"},{"c":"C24","v":923965,"f":"=D23","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D24","v":"-","bg":"#F8FAFC","al":"center"},{"c":"E24","v":923965,"f":"=D23","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F24","v":"-","bg":"#F8FAFC","al":"center"},{"c":"G24","v":"صافي المستخلصات 1 + 2 + 3","bg":"#F8FAFC"},{"c":"H24","v":"دفاتر الحسابات والتحويلات البنكية","bg":"#F8FAFC"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":11,"al":"center"},{"c":"B25","v":"خامساً: دفعة نقدية / سلفة عمالة خلال الفترة الحالية"},{"c":"C25","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D25","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E25","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F25","v":"-","al":"center"},{"c":"G25","v":"سلفة أسبوعية تحت الحساب"},{"c":"H25","v":"إذن صرف نقدية من الخزينة"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":12,"bg":"#ECFDF5","al":"center"},{"c":"B26","v":"صافي المبلغ المستحق للصرف بموجب هذا المستخلص","bg":"#ECFDF5","b":true},{"c":"C26","v":797509,"f":"=C23-C24-C25","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"D26","v":"-","bg":"#ECFDF5","al":"center"},{"c":"E26","v":797509,"f":"=C26","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F26","v":"-","bg":"#ECFDF5","al":"center"},{"c":"G26","v":"المبلغ الصافي واجب التحويل للمقاول","bg":"#ECFDF5"},{"c":"H26","v":"يصرف بشيك أو تحويل بنكي رسمي","bg":"#ECFDF5"}]},{"r":27,"h":28.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""},{"c":"H27","v":""}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"فقط وقدره: مائة وخمسة وستون ألفاً وثمانمائة وخمسون جنيهاً مصرياً / ريالاً لا غير (المبلغ قابل للتغير تلقائياً بحسب فئات الإنجاز)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":28.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":""},{"c":"C29","v":""},{"c":"D29","v":""},{"c":"E29","v":""},{"c":"F29","v":""},{"c":"G29","v":""},{"c":"H29","v":""}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"✍️ دورة المراجعة والاعتمادات المستندية للصرف","fg":"#1E293B","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":31,"h":104.0,"cells":[{"c":"A31","v":"مهندس الموقع المشرف","b":true,"al":"center"},{"c":"B31","v":"مكتب فني المقاول العام","b":true,"al":"center","cs":2},{"skip":true},{"c":"D31","v":"مدير مراقبة الجودة (QC)","b":true,"al":"center","cs":2},{"skip":true},{"c":"F31","v":"المدير المالي والحسابات","b":true,"al":"center"},{"c":"G31","v":"مدير عام المشروع","b":true,"al":"center","cs":2},{"skip":true}]},{"r":32,"h":128.0,"cells":[{"c":"A32","v":"مراجعة وحصر الكميات على الطبيعة","al":"center"},{"c":"B32","v":"تدقيق الفئات ومطابقة العقد","al":"center","cs":2},{"skip":true},{"c":"D32","v":"اعتماد جودة التنفيذ وعدم وجود ملاحظات","al":"center","cs":2},{"skip":true},{"c":"F32","v":"مراجعة الاستقطاعات والمدفوعات","al":"center"},{"c":"G32","v":"اعتماد الصرف النهائي","al":"center","cs":2},{"skip":true}]},{"r":33,"h":128.0,"cells":[{"c":"A33","v":"الاسم: ........................","al":"center"},{"c":"B33","v":"الاسم: ........................","al":"center","cs":2},{"skip":true},{"c":"D33","v":"الاسم: ........................","al":"center","cs":2},{"skip":true},{"c":"F33","v":"الاسم: ........................","al":"center"},{"c":"G33","v":"الاسم: ........................","al":"center","cs":2},{"skip":true}]},{"r":34,"h":128.0,"cells":[{"c":"A34","v":"التوقيع: .....................","al":"center"},{"c":"B34","v":"التوقيع: .....................","al":"center","cs":2},{"skip":true},{"c":"D34","v":"التوقيع: .....................","al":"center","cs":2},{"skip":true},{"c":"F34","v":"التوقيع: .....................","al":"center"},{"c":"G34","v":"التوقيع: .....................","al":"center","cs":2},{"skip":true}]},{"r":35,"h":128.0,"cells":[{"c":"A35","v":"التاريخ: .... / .... / 2026","al":"center"},{"c":"B35","v":"التاريخ: .... / .... / 2026","al":"center","cs":2},{"skip":true},{"c":"D35","v":"التاريخ: .... / .... / 2026","al":"center","cs":2},{"skip":true},{"c":"F35","v":"التاريخ: .... / .... / 2026","al":"center"},{"c":"G35","v":"التاريخ: .... / .... / 2026","al":"center","cs":2},{"skip":true}]}]},{"name":"جدول حصر الكميات والمستخلص","maxRow":21,"maxCol":17,"colWidths":[5.0,10.0,38.0,8.0,12.0,11.0,14.0,11.0,11.0,12.0,11.0,15.0,14.0,14.0,12.0,15.0,20.0],"rows":[{"r":1,"h":36.0,"cells":[{"c":"A1","v":"جدول حصر الكميات التراكمي وتدقيق نسب الإنجاز لأعمال التشطيبات (Detailed Finishing Progress Billing)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":17},{"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},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حساب كميات العقد + الكميات السابقة والحالية والإجمالية + نسب الإنجاز المعتمدة + القيمة المالية الصافية لكل بند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":17},{"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},{"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":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"B4","v":"كود البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"C4","v":"بيان الأعمال والمواصفة الفنية التفصيلية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"D4","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"E4","v":"فئة العقد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"F4","v":"بيانات العقد الأصلي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"حصر الكميات المنفذة على الطبيعة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"K4","v":"نسبة الإنجاز %","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"L4","v":"القيمة المالية الإجمالية (شامل الفئات)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"O4","v":"نسبة الصرف المعتمدة %","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"P4","v":"المستحق الحالي الصافي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"Q4","v":"حالة الفحص وتقرير الاستلام","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","rs":2}]},{"r":5,"h":52.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F5","v":"كمية العقد","bg":"#E2E8F0","fg":"#334155","b":true,"al":"center"},{"c":"G5","v":"إجمالي العقد","bg":"#E2E8F0","fg":"#334155","b":true,"al":"center"},{"c":"H5","v":"كمية سابقة","bg":"#E2E8F0","fg":"#334155","b":true,"al":"center"},{"c":"I5","v":"كمية حالية","bg":"#E2E8F0","fg":"#334155","b":true,"al":"center"},{"c":"J5","v":"كمية إجمالية","bg":"#E2E8F0","fg":"#334155","b":true,"al":"center"},{"skip":true},{"c":"L5","v":"قيمة إجمالية حتى الآن","bg":"#E2E8F0","fg":"#334155","b":true,"al":"center"},{"c":"M5","v":"قيمة سابقة مصروفة","bg":"#E2E8F0","fg":"#334155","b":true,"al":"center"},{"c":"N5","v":"قيمة الأعمال الحالية","bg":"#E2E8F0","fg":"#334155","b":true,"al":"center"},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":1,"al":"center"},{"c":"B6","v":"FIN-01","b":true,"al":"center"},{"c":"C6","v":"بياض محارة ولياسة داخلية أسمنتية مخدومة بالبؤج والأوتار والزوايا المعدنية للغرف والصالات"},{"c":"D6","v":"م2","al":"center"},{"c":"E6","v":75,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":4500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":337500,"f":"=E6*F6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":2800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":1200,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":4000,"f":"=H6+I6","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":0.888889,"f":"=J6/F6","al":"center","nf":"0.0%"},{"c":"L6","v":300000,"f":"=J6*E6","b":true,"al":"center","nf":"#,##0.00"},{"c":"M6","v":210000,"f":"=H6*E6","al":"center","nf":"#,##0.00"},{"c":"N6","v":90000,"f":"=I6*E6","b":true,"al":"center","nf":"#,##0.00"},{"c":"O6","v":1,"in":true,"al":"center","nf":"0.0%"},{"c":"P6","v":90000,"f":"=N6*O6","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q6","v":"معتمد بالكامل RFI-FIN-012"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B7","v":"FIN-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"بياض واجهات خارجية سافيتو / دراي ميكس مقاوم للعوامل الجوية مع السقالات والأفاريز","bg":"#F8FAFC"},{"c":"D7","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E7","v":130,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":2200,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G7","v":286000,"f":"=E7*F7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":800,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I7","v":750,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":1550,"f":"=H7+I7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":0.704545,"f":"=J7/F7","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L7","v":201500,"f":"=J7*E7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"M7","v":104000,"f":"=H7*E7","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"N7","v":97500,"f":"=I7*E7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O7","v":0.95,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"P7","v":92625,"f":"=N7*O7","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q7","v":"استلام وزنات الواجهة الشمالية","bg":"#F8FAFC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"al":"center"},{"c":"B8","v":"FIN-03","b":true,"al":"center"},{"c":"C8","v":"توريد وتركيب أرضيات بورسلين 60×120 سم للممرات والصالات فرز أول بلصق مادة سيكا"},{"c":"D8","v":"م2","al":"center"},{"c":"E8","v":185,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":1800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":333000,"f":"=E8*F8","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":600,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":550,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":1150,"f":"=H8+I8","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":0.638889,"f":"=J8/F8","al":"center","nf":"0.0%"},{"c":"L8","v":212750,"f":"=J8*E8","b":true,"al":"center","nf":"#,##0.00"},{"c":"M8","v":111000,"f":"=H8*E8","al":"center","nf":"#,##0.00"},{"c":"N8","v":101750,"f":"=I8*E8","b":true,"al":"center","nf":"#,##0.00"},{"c":"O8","v":1,"in":true,"al":"center","nf":"0.0%"},{"c":"P8","v":101750,"f":"=N8*O8","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q8","v":"معتمد بفواصل تمدد 2 ملم"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B9","v":"FIN-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"توريد وتركيب سيراميك حوائط وأرضيات المطابخ والحمامات فرز أول كليوباترا أو ما يماثله","bg":"#F8FAFC"},{"c":"D9","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E9","v":140,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":1200,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G9","v":168000,"f":"=E9*F9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I9","v":400,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":900,"f":"=H9+I9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":0.75,"f":"=J9/F9","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L9","v":126000,"f":"=J9*E9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"M9","v":70000,"f":"=H9*E9","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"N9","v":56000,"f":"=I9*E9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O9","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"P9","v":56000,"f":"=N9*O9","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q9","v":"تم اختبار ميول الصرف بنجاح","bg":"#F8FAFC"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":5,"al":"center"},{"c":"B10","v":"FIN-05","b":true,"al":"center"},{"c":"C10","v":"دهانات داخلية تشمل سيلر مقاوم للرطوبة + 3 سكينات معجون + وشين دهان بلاستيك جوتن فينوماستيك"},{"c":"D10","v":"م2","al":"center"},{"c":"E10","v":85,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":4500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":382500,"f":"=E10*F10","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":1500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":1400,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":2900,"f":"=H10+I10","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":0.644444,"f":"=J10/F10","al":"center","nf":"0.0%"},{"c":"L10","v":246500,"f":"=J10*E10","b":true,"al":"center","nf":"#,##0.00"},{"c":"M10","v":127500,"f":"=H10*E10","al":"center","nf":"#,##0.00"},{"c":"N10","v":119000,"f":"=I10*E10","b":true,"al":"center","nf":"#,##0.00"},{"c":"O10","v":0.9,"in":true,"al":"center","nf":"0.0%"},{"c":"P10","v":107100,"f":"=N10*O10","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q10","v":"متبقي وش النظافة الأخير قبل التسليم"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B11","v":"FIN-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"أسقف معلقة جبس بورد أخضر مقاوم للرطوبة للحمامات والمطابخ شامل الشاسيه الصاج والأوميجا والفيبر","bg":"#F8FAFC"},{"c":"D11","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E11","v":210,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":850,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G11","v":178500,"f":"=E11*F11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":300,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I11","v":320,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":620,"f":"=H11+I11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K11","v":0.729412,"f":"=J11/F11","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L11","v":130200,"f":"=J11*E11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"M11","v":63000,"f":"=H11*E11","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"N11","v":67200,"f":"=I11*E11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O11","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"P11","v":67200,"f":"=N11*O11","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q11","v":"معتمد لفتحات الاسبوتات والتكييف","bg":"#F8FAFC"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":7,"al":"center"},{"c":"B12","v":"FIN-07","b":true,"al":"center"},{"c":"C12","v":"أسقف جبس بورد ديكورية للريسبشن شاملة بيوت النور والليد بروفايل والمستويات"},{"c":"D12","v":"م.ط","al":"center"},{"c":"E12","v":160,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":650,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":104000,"f":"=E12*F12","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":250,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":450,"f":"=H12+I12","b":true,"al":"center","nf":"#,##0.00"},{"c":"K12","v":0.692308,"f":"=J12/F12","al":"center","nf":"0.0%"},{"c":"L12","v":72000,"f":"=J12*E12","b":true,"al":"center","nf":"#,##0.00"},{"c":"M12","v":32000,"f":"=H12*E12","al":"center","nf":"#,##0.00"},{"c":"N12","v":40000,"f":"=I12*E12","b":true,"al":"center","nf":"#,##0.00"},{"c":"O12","v":0.9,"in":true,"al":"center","nf":"0.0%"},{"c":"P12","v":36000,"f":"=N12*O12","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q12","v":"متبقي إنهاء زوايا بيوت النور"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B13","v":"FIN-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"عزل مائي وحراري للأسطح والحمامات بدهان بيتومين مطاطي + ممبرين 4 ملم مسلّح بوليستر + اختبار 48 ساعة","bg":"#F8FAFC"},{"c":"D13","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E13","v":175,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":950,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G13","v":166250,"f":"=E13*F13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":600,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I13","v":350,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":950,"f":"=H13+I13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K13","v":1,"f":"=J13/F13","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L13","v":166250,"f":"=J13*E13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"M13","v":105000,"f":"=H13*E13","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"N13","v":61250,"f":"=I13*E13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O13","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"P13","v":61250,"f":"=N13*O13","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q13","v":"تم اختبار الغمر بالماء لمدة 72 ساعة","bg":"#F8FAFC"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":9,"al":"center"},{"c":"B14","v":"FIN-09","b":true,"al":"center"},{"c":"C14","v":"توريد وتركيب أبواب خشبية كبس قشرة أرو للحجرات شاملة الحلق والبرور والكوالين الأهرام/كومبي"},{"c":"D14","v":"عدد","al":"center"},{"c":"E14","v":1200,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":60,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":72000,"f":"=E14*F14","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":20,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":25,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":45,"f":"=H14+I14","b":true,"al":"center","nf":"#,##0.00"},{"c":"K14","v":0.75,"f":"=J14/F14","al":"center","nf":"0.0%"},{"c":"L14","v":54000,"f":"=J14*E14","b":true,"al":"center","nf":"#,##0.00"},{"c":"M14","v":24000,"f":"=H14*E14","al":"center","nf":"#,##0.00"},{"c":"N14","v":30000,"f":"=I14*E14","b":true,"al":"center","nf":"#,##0.00"},{"c":"O14","v":0.95,"in":true,"al":"center","nf":"0.0%"},{"c":"P14","v":28500,"f":"=N14*O14","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q14","v":"تم استلام الوزنات والأوكر"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B15","v":"FIN-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"أعمال ألوميتال قطاع جامبو دبل جلاس عازل للصوت والحرارة للشبابيك والبلكونات شامل الإكسسوار","bg":"#F8FAFC"},{"c":"D15","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E15","v":1850,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":350,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G15","v":647500,"f":"=E15*F15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":120,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I15","v":140,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":260,"f":"=H15+I15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K15","v":0.742857,"f":"=J15/F15","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L15","v":481000,"f":"=J15*E15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"M15","v":222000,"f":"=H15*E15","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"N15","v":259000,"f":"=I15*E15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O15","v":0.9,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"P15","v":233100,"f":"=N15*O15","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q15","v":"معتمد مع تسليم كاوتش العزل","bg":"#F8FAFC"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":11,"al":"center"},{"c":"B16","v":"FIN-11","b":true,"al":"center"},{"c":"C16","v":"تأسيس وتشطيب تغذية وصرف سباكة حمامات ومطابخ مواسير بولي بروبلين BR معتمدة باختبار الضغط"},{"c":"D16","v":"حمام","al":"center"},{"c":"E16","v":3200,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":24,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":76800,"f":"=E16*F16","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":10,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":8,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":18,"f":"=H16+I16","b":true,"al":"center","nf":"#,##0.00"},{"c":"K16","v":0.75,"f":"=J16/F16","al":"center","nf":"0.0%"},{"c":"L16","v":57600,"f":"=J16*E16","b":true,"al":"center","nf":"#,##0.00"},{"c":"M16","v":32000,"f":"=H16*E16","al":"center","nf":"#,##0.00"},{"c":"N16","v":25600,"f":"=I16*E16","b":true,"al":"center","nf":"#,##0.00"},{"c":"O16","v":1,"in":true,"al":"center","nf":"0.0%"},{"c":"P16","v":25600,"f":"=N16*O16","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q16","v":"شهادة ضمان شركة الأنابيب معتمدة"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":12,"bg":"#F8FAFC","al":"center"},{"c":"B17","v":"FIN-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"تشطيب مخارج كهرباء وأسلاك السويدي وشاسيهات ومفاتيح وفيش فينوس أو شنايدر أصلية","bg":"#F8FAFC"},{"c":"D17","v":"شقة","bg":"#F8FAFC","al":"center"},{"c":"E17","v":4500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":18,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G17","v":81000,"f":"=E17*F17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":6,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I17","v":6,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":12,"f":"=H17+I17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K17","v":0.666667,"f":"=J17/F17","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L17","v":54000,"f":"=J17*E17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"M17","v":27000,"f":"=H17*E17","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"N17","v":27000,"f":"=I17*E17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O17","v":0.95,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"P17","v":25650,"f":"=N17*O17","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q17","v":"جاهز لتركيب الوشوش والنجف","bg":"#F8FAFC"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":13,"al":"center"},{"c":"B18","v":"FIN-13","b":true,"al":"center"},{"c":"C18","v":"درج وسلالم رخام تريستا أو جلالة مصري سمك 4 سم نائم و 2 سم قائم مشطوف مع الشطف والجلي"},{"c":"D18","v":"م.ط","al":"center"},{"c":"E18","v":380,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":420,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":159600,"f":"=E18*F18","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":150,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":160,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J18","v":310,"f":"=H18+I18","b":true,"al":"center","nf":"#,##0.00"},{"c":"K18","v":0.738095,"f":"=J18/F18","al":"center","nf":"0.0%"},{"c":"L18","v":117800,"f":"=J18*E18","b":true,"al":"center","nf":"#,##0.00"},{"c":"M18","v":57000,"f":"=H18*E18","al":"center","nf":"#,##0.00"},{"c":"N18","v":60800,"f":"=I18*E18","b":true,"al":"center","nf":"#,##0.00"},{"c":"O18","v":1,"in":true,"al":"center","nf":"0.0%"},{"c":"P18","v":60800,"f":"=N18*O18","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q18","v":"استلام استقامة الأنف والدرج"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":14,"bg":"#F8FAFC","al":"center"},{"c":"B19","v":"FIN-14","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"أعمال قواطيع ومباني طوب أسمنتي خفيف عازل لتقسيم الغرف شامل الربط بالكانات والكانات الزاوية","bg":"#F8FAFC"},{"c":"D19","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E19","v":90,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":1600,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G19","v":144000,"f":"=E19*F19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":1100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I19","v":500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J19","v":1600,"f":"=H19+I19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K19","v":1,"f":"=J19/F19","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L19","v":144000,"f":"=J19*E19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"M19","v":99000,"f":"=H19*E19","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"N19","v":45000,"f":"=I19*E19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O19","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"P19","v":45000,"f":"=N19*O19","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q19","v":"إنهاء 100% من أعمال المباني","bg":"#F8FAFC"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":15,"al":"center"},{"c":"B20","v":"FIN-15","b":true,"al":"center"},{"c":"C20","v":"جلي وتلميع وتشميع أرضيات الرخام والصالات بأقراص الألماس والكريستال الإيطالي"},{"c":"D20","v":"م2","al":"center"},{"c":"E20","v":55,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G20","v":44000,"f":"=E20*F20","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":400,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J20","v":400,"f":"=H20+I20","b":true,"al":"center","nf":"#,##0.00"},{"c":"K20","v":0.5,"f":"=J20/F20","al":"center","nf":"0.0%"},{"c":"L20","v":22000,"f":"=J20*E20","b":true,"al":"center","nf":"#,##0.00"},{"c":"M20","v":0,"f":"=H20*E20","al":"center","nf":"#,##0.00"},{"c":"N20","v":22000,"f":"=I20*E20","b":true,"al":"center","nf":"#,##0.00"},{"c":"O20","v":1,"in":true,"al":"center","nf":"0.0%"},{"c":"P20","v":22000,"f":"=N20*O20","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q20","v":"مرحلة التسليم النهائي"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"الإجمالي الكلي لأعمال التشطيبات","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G21","v":3180650,"f":"=SUM(G6:G20)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":"-","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center"},{"c":"I21","v":"-","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center"},{"c":"J21","v":"-","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center"},{"c":"K21","v":0.750035,"f":"=L21/G21","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"0.0%"},{"c":"L21","v":2385600,"f":"=SUM(L6:L20)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"M21","v":1283500,"f":"=SUM(M6:M20)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"N21","v":1102100,"f":"=SUM(N6:N20)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"O21","v":"-","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center"},{"c":"P21","v":1052575,"f":"=SUM(P6:P20)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"Q21","v":"-","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center"}]}]},{"name":"سجل خصومات الخامات والتوريدات","maxRow":15,"maxCol":10,"colWidths":[20.0,20.0,32.0,20.0,20.0,20.0,20.0,20.0,20.0,25.0],"rows":[{"r":1,"h":36.0,"cells":[{"c":"A1","v":"سجل خصومات المواد والخامات والمعدات الموردة لمقاول الباطن (Backcharges Log)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I1","v":""},{"c":"J1","v":""}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"توثيق رسمي لكافة الإرساليات والمواد المستلمة من مخازن المقاول العام ومعدات السقالات لخصمها من المستخلص","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I2","v":""},{"c":"J2","v":""}]},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم إذن الصرف / التاريخ","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان المادة أو الخامة الموردة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية السابقة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الكمية الحالية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي الكمية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر الوحدة المحاسبي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي القيمة المخصومة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"ملاحظات التوريد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"إذن 1045 - 2026/09/05","al":"center"},{"c":"C5","v":"أسمنت بورتلاندي عادي لأعمال البياض والمباني"},{"c":"D5","v":"طن","al":"center"},{"c":"E5","v":15,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":10,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":25,"f":"=E5+F5","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":2500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":62500,"f":"=G5*H5","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"توريد مخزن الموقع الرئيسي"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"إذن 1088 - 2026/09/12","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"جبس بورد كناوف 12.5 ملم أخضر مقاوم للرطوبة","bg":"#F8FAFC"},{"c":"D6","v":"لوح","bg":"#F8FAFC","al":"center"},{"c":"E6","v":80,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F6","v":60,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G6","v":140,"f":"=E6+F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":190,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I6","v":26600,"f":"=G6*H6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":"توريد مباشر من المورد للريسبشن","bg":"#F8FAFC"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"إذن 1120 - 2026/09/18","al":"center"},{"c":"C7","v":"معجون دهانات جاهز بروتك دايتون بستلات"},{"c":"D7","v":"بستلة","al":"center"},{"c":"E7","v":50,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":45,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":95,"f":"=E7+F7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":280,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":26600,"f":"=G7*H7","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":"خصم طبقاً لفاتورة المشتريات"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"إذن 1145 - 2026/09/22","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"مادة لصق سيراميك وبورسلين سيكا سيرام 205","bg":"#F8FAFC"},{"c":"D8","v":"شيكارة","bg":"#F8FAFC","al":"center"},{"c":"E8","v":40,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F8","v":35,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G8","v":75,"f":"=E8+F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":160,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I8","v":12000,"f":"=G8*H8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":"استهلاك أعمال الصالات","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"إذن 1190 - 2026/09/28","al":"center"},{"c":"C9","v":"إيجار سقالات معدنية خارجية للواجهات (شهر سبتمبر)"},{"c":"D9","v":"شهر","al":"center"},{"c":"E9","v":1,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":1,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":2,"f":"=E9+F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":12000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":24000,"f":"=G9*H9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":"خصم طبقاً للبند 4 من العقد"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"إذن 1205 - 2026/09/30","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"نقل مشال ومخلفات هالك تشطيبات إلى المقلب العمومي","bg":"#F8FAFC"},{"c":"D10","v":"نقلة","bg":"#F8FAFC","al":"center"},{"c":"E10","v":4,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F10","v":3,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G10","v":7,"f":"=E10+F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":850,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I10","v":5950,"f":"=G10*H10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":"لودر وقلابات المقاول العام","bg":"#F8FAFC"}]},{"r":11,"h":20.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""},{"c":"H11","v":""},{"c":"I11","v":""},{"c":"J11","v":""}]},{"r":12,"h":20.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""},{"c":"I12","v":""},{"c":"J12","v":""}]},{"r":13,"h":20.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""},{"c":"J13","v":""}]},{"r":14,"h":20.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""},{"c":"I14","v":""},{"c":"J14","v":""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"إجمالي خصومات المواد والخامات","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E15","v":88500,"f":"=SUMPRODUCT(E5:E10, H5:H10)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":69150,"f":"=SUMPRODUCT(F5:F10, H5:H10)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":157650,"f":"=E15+F15","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":"-","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center"},{"c":"I15","v":157650,"f":"=G15","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":"-","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center"}]}]},{"name":"اللائحة التعاقدية والشروط","maxRow":17,"maxCol":6,"colWidths":[18.0,24.0,20.0,20.0,20.0,22.0],"rows":[{"r":1,"h":36.0,"cells":[{"c":"A1","v":"الدليل التعاقدي والإجرائي لمستخلصات مقاولي الباطن (FIDIC & Arab Contracting Standard)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""}]},{"r":3,"h":104.0,"cells":[{"c":"A3","v":"1. الاشتراطات المالية والاستقطاعات القانونية المطبقة في المستخلص:","fg":"#1E293B","b":true,"al":"center"},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"استقطاع ضمان الأعمال (Retention):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C4","v":"10% من إجمالي قيمة الأعمال المنجزة في كل مستخلص جاري","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"يتم الإفراج عن 5% عند الاستلام الابتدائي للأعمال، و 5% المتبقية عند الاستلام النهائي وانتهاء فترة الضمان (سنة).","bg":"#F8FAFC"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"استرداد الدفعة المقدمة (Advance Payment):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C5","v":"10% إلى 15% تخصم من كل مستخلص حتى استرداد كامل قيمة الدفعة","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":"يبدأ الخصم من أول مستخلص جاري ويستمر حتى استهلاك رصيد الدفعة المسلمة لمقاول الباطن بالكامل.","bg":"#F8FAFC"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ضريبة الأرباح التجارية (خصم وإضافة):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C6","v":"1% لأعمال التوريدات والتركيبات والمقاولات (طبقاً للقانون الضريبي)","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F6","v":"يتم توريدها مباشرة لمصلحة الضرائب باسم مقاول الباطن وتسليمه إشعار الخصم والإضافة.","bg":"#F8FAFC"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"تأمين السلامة والصحة المهنية (HSE):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C7","v":"خصم فوري لأي غرامات عدم التزام بمهمات الوقاية الشخصية أو نظافة الموقع","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F7","v":"يتم الخصم بموجب تقرير رسمي ومصور من مسؤول السلامة بالمشروع لمنع الحوادث.","bg":"#F8FAFC"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"خصومات الخامات والمعدات (Backcharges):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C8","v":"تخصم بسعر الشراء الفعلي مضافاً إليها 10% مصاريف إدارية إذا نص العقد","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F8","v":"يجب إرفاق إذن الصرف المخزني الأصلي الموقع من مندوب مقاول الباطن مع كل مستخلص.","bg":"#F8FAFC"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"نسبة الصرف الجزئي (Under-Approval):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C9","v":"يحق لمهندس الاستشاري حجز نسبة (10% - 20%) من أي بند غير مكتمل الفحص","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F9","v":"مثل بنود الدهانات قبل الوش الأخير أو العزل قبل تقرير اختبار الغمر الرسمي.","bg":"#F8FAFC"}]},{"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":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"2. دورة عمل إعداد ومراجعة وصرف المستخلص خطوة بخطوة:","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"الخطوة 1: الحصر الميداني المشترك","b":true,"cs":2},{"skip":true},{"c":"C13","v":"يقوم مهندس مقاول الباطن مع مهندس المقاول العام برفع الكميات المنفذة على الطبيعة ومطابقتها بلوحات الـ As-Built.","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"الخطوة 2: فحص الجودة (QC Approval)","b":true,"cs":2},{"skip":true},{"c":"C14","v":"التأكد من اعتماد كافة طلبات الفحص والاستلام (RFIs) لجميع البنود المدرجة وعدم وجود محاضر رفض (NCRs).","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"الخطوة 3: إعداد شيت الحصر وتطبيق الفئات","b":true,"cs":2},{"skip":true},{"c":"C15","v":"إدخال الكميات المعتمدة وتطبيق فئات الأسعار التعاقدية دون أي تعديل غير معتمد بأمر تغيير.","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"الخطوة 4: حصر وتدقيق الاستقطاعات","b":true,"cs":2},{"skip":true},{"c":"C16","v":"إدراج أذون صرف المواد من المخزن، وخصومات السيفتي، وتطبيق نسب حجز الضمان والضرائب بدقة.","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"الخطوة 5: التوقيعات والتحويل المالي","b":true,"cs":2},{"skip":true},{"c":"C17","v":"توقيع المستخلص من مهندس الموقع، المكتب الفني، مدير المشروع، والمدير المالي ثم إصدار أمر التحويل البنكي.","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]}]}