{"slug":"subcontractor-ipc-payment-certificate-and-backcharge-retention-tracker-sheet","sheets":[{"name":"1_مستخلص_مقاول_الباطن_IPC","maxRow":22,"maxCol":12,"colWidths":[16.0,60.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج مستخلص جاري لمقاول الباطن وحساب الاستقطاعات وصافي الصرف (Subcontractor IPC — BOQ-ACC-202)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"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":52.0,"cells":[{"c":"A2","v":"حصر كميات الأعمال السابقة والحالية والتراكمية ومطابقتها مع سقف العقد، وخصم الدفعة المقدمة وتأمين الضمان والمسحوبات (Backcharges)","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":12},{"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":52.0,"cells":[{"c":"A3","v":"اسم مقاول الباطن ورقم العقد:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C3","v":"مؤسسة الإتقان للمباني والتشطيبات — عقد SUB-2026-02 (مستخلص 4)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F3","v":"استرداد الدفعة المقدمة (%):","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"H3","v":0.1,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I3","v":"استقطاع تأمين ضمان حسن التنفيذ (Retention %):","bg":"#E2E8F0","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"L3","v":0.1,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: جدول حصر ومحاسبة بنود أعمال مقاول الباطن المنفذة والمستلمة هندسياً حتى تاريخه","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":151.9,"cells":[{"c":"A5","v":"كود البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان بند الأعمال المسند لمقاول الباطن بموجب العقد ومحاضر الاستلام","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"كمية العقد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"فئة الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"إجمالي قيمة العقد للبند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"الكمية السابقة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"الكمية الحالية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"الكمية التراكمية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"نسبة الإنجاز (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"نسبة الصرف (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"إجمالي قيمة الأعمال المنفذة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":151.9,"cells":[{"c":"A6","v":"SUB-01","b":true,"al":"center"},{"c":"B6","v":"مصنعية مباني طوب أسمنتي مصمت ومفرغ سمك 20 سم شاملة العتب والكانات"},{"c":"C6","v":"م2","b":true,"al":"center"},{"c":"D6","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E6","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":312000,"f":"=ROUND(D6*E6,2)","al":"center","nf":"#,##0.00"},{"c":"G6","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":4900,"f":"=G6+H6","al":"center","nf":"#,##0"},{"c":"J6","v":0.753846,"f":"=I6/D6","al":"center","nf":"0.0%"},{"c":"K6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L6","v":235200,"f":"=ROUND(I6*E6*K6,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":128.0,"cells":[{"c":"A7","v":"SUB-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"مصنعية مباني قواطع طوب سمك 10 سم للحمامات والفراغات الخدمية","bg":"#F8FAFC"},{"c":"C7","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E7","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":100800,"f":"=ROUND(D7*E7,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G7","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":1950,"f":"=G7+H7","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J7","v":0.8125,"f":"=I7/D7","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L7","v":81900,"f":"=ROUND(I7*E7*K7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":128.0,"cells":[{"c":"A8","v":"SUB-03","b":true,"al":"center"},{"c":"B8","v":"مصنعية طرطشة مسمارية وبؤج وأوتار ولياسة أسمنتية داخلية للحوائط والأسقف"},{"c":"C8","v":"م2","b":true,"al":"center"},{"c":"D8","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E8","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":770000,"f":"=ROUND(D8*E8,2)","al":"center","nf":"#,##0.00"},{"c":"G8","v":7200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":9800,"f":"=G8+H8","al":"center","nf":"#,##0"},{"c":"J8","v":0.7,"f":"=I8/D8","al":"center","nf":"0.0%"},{"c":"K8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L8","v":539000,"f":"=ROUND(I8*E8*K8,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":175.9,"cells":[{"c":"A9","v":"SUB-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"مصنعية لياسة أسمنتية للواجهات الخارجية شاملة العراميس وتركيب شبك الفايبر","bg":"#F8FAFC"},{"c":"C9","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E9","v":72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":302400,"f":"=ROUND(D9*E9,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G9","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":2750,"f":"=G9+H9","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J9","v":0.654762,"f":"=I9/D9","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K9","v":0.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L9","v":188100,"f":"=ROUND(I9*E9*K9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":175.9,"cells":[{"c":"A10","v":"SUB-05","b":true,"al":"center"},{"c":"B10","v":"مصنعية تركيب أرضيات بورسلين قطع ليزر 60×120 سم بالغراء المزدوج والكلبسات"},{"c":"C10","v":"م2","b":true,"al":"center"},{"c":"D10","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E10","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":513000,"f":"=ROUND(D10*E10,2)","al":"center","nf":"#,##0.00"},{"c":"G10","v":1400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":2200,"f":"=G10+H10","al":"center","nf":"#,##0"},{"c":"J10","v":0.578947,"f":"=I10/D10","al":"center","nf":"0.0%"},{"c":"K10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L10","v":297000,"f":"=ROUND(I10*E10*K10,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":175.9,"cells":[{"c":"A11","v":"SUB-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"مصنعية تركيب سيراميك حوائط وأرضيات الحمامات والمطابخ شاملة الميول والشطف 45°","bg":"#F8FAFC"},{"c":"C11","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":2900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E11","v":125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":362500,"f":"=ROUND(D11*E11,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G11","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":1750,"f":"=G11+H11","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J11","v":0.603448,"f":"=I11/D11","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L11","v":218750,"f":"=ROUND(I11*E11*K11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":44.0,"cells":[{"c":"A12","v":"إجمالي كميات وقيم أعمال مقاول الباطن","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D12","v":33800,"f":"=SUM(D6:D11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":2360700,"f":"=SUM(F6:F11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":16800,"f":"=SUM(G6:G11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":6550,"f":"=SUM(H6:H11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":23350,"f":"=SUM(I6:I11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":0.6608,"f":"=L12/F12","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"K12","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L12","v":1559950,"f":"=SUM(L6:L11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ثانياً: التسوية المالية للمستخلص الجاري (استقطاعات الدفعة المقدمة، الضمان، المسحوبات Backcharges، وصافي الشيك)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"1. إجمالي قيمة الأعمال المنفذة التراكمية حتى المستخلص الحالي (Gross Executed Value)","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K14","v":"عملة نقدية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L14","v":1559950,"f":"=L12","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"2. يخصم: استرداد قسط الدفعة المقدمة التراكمي (10% من المنفذ)","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K15","v":"عملة نقدية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L15","v":0,"f":"=-ROUND(L14*$H$3,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"3. يخصم: استقطاع تأمين ضمان حسن التنفيذ الابتدائي والنهائي (Retention 10%)","bg":"#F8FAFC","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K16","v":"عملة نقدية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L16","v":0,"f":"=-ROUND(L14*$L$3,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"4. يخصم: إجمالي المسحوبات المخزنية والخصومات المحملة على المقاول (Backcharges من شيت 2)","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K17","v":"عملة نقدية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L17","v":-63008.5,"f":"=-'2_سجل_الخصومات_والمسحوبات'!I13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":"5. صافي الاستحقاق التراكمي لمقاول الباطن بعد جميع الاستقطاعات والخصومات","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K18","v":"عملة نقدية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L18","v":1496941.5,"f":"=SUM(L14:L17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"6. يخصم: إجمالي المبالغ الصافية السابق صرفها للمقاول حتى المستخلص السابق رقم (3)","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K19","v":"عملة نقدية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L19","v":-645000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"7. صافي المستحق للمقاول عن الفترة الحالية قبل الضرائب (Net Current IPC before Tax)","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K20","v":"عملة نقدية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L20","v":851941.5,"f":"=L18+L19","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"8. يضاف ضريبة القيمة المضافة (15%) ناقصاً ضريبة الخصم والتحصيل عند المنبع (1%)","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K21","v":"عملة نقدية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L21","v":119271.81,"f":"=ROUND(L20*0.14,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"9. صافي المبلغ النهائي المستحق للصرف بشيك / تحويل بنكي لمقاول الباطن (Net Payable Amount)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K22","v":"عملة نقدية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L22","v":971213.31,"f":"=L20+L21","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"2_سجل_الخصومات_والمسحوبات","maxRow":13,"maxCol":9,"colWidths":[16.0,60.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل المسحوبات المخزنية والعمالة المحملة والخصومات على مقاول الباطن (Backcharges & Deductions Log)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":"حصر الخامات المنصرفة بالزيادة عن الهالك المسموح، إيجار المعدات، يوميات النظافة، وتكاليف إصلاح ملاحظات الـ NCR المحملة على المقاول","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"جدول تفصيلي بالخصومات والمسحوبات المحملة على حساب مقاول الباطن (مربوط تلقائياً بالمستخلص في شيت 1)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":175.9,"cells":[{"c":"A4","v":"كود الخصم","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان البند المخصوم / الخامة المنصرفة أو الخدمة المحملة على مقاول الباطن","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نوع الخصم","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"رقم الإذن / المحضر","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"تكلفة الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المبلغ الأساسي للخصم","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"مصاريف إدارية (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي الخصم المحمل","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":151.9,"cells":[{"c":"A5","v":"BC-01","b":true,"al":"center"},{"c":"B5","v":"صرف شكاير أسمنت بورتلاندي من مخزن المقاول العام متجاوزة لسقف الهالك المسموح (5%)"},{"c":"C5","v":"مسحوبات مخزنية","b":true,"al":"center"},{"c":"D5","v":"STR-ISS-112","al":"center"},{"c":"E5","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":11475,"f":"=ROUND(E5*F5,2)","al":"center","nf":"#,##0.00"},{"c":"H5","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I5","v":12622.5,"f":"=ROUND(G5*(1+H5),2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":175.9,"cells":[{"c":"A6","v":"BC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"صرف كراتين بورسلين 60×120 سم بديلة للبلاطات المكسورة بسوء تشوين عمال المقاول","bg":"#F8FAFC"},{"c":"C6","v":"هدر خامات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D6","v":"STR-ISS-148","bg":"#F8FAFC","al":"center"},{"c":"E6","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F6","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":12240,"f":"=ROUND(E6*F6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H6","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I6","v":13464,"f":"=ROUND(G6*(1+H6),2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":199.9,"cells":[{"c":"A7","v":"BC-03","b":true,"al":"center"},{"c":"B7","v":"تحميل يوميات عمالة نظافة ومعدات لنقل مخلفات ورتش المباني والمحارة بعد إنذار المقاول"},{"c":"C7","v":"عمالة محملة","b":true,"al":"center"},{"c":"D7","v":"SITE-MEM-09","al":"center"},{"c":"E7","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F7","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":6300,"f":"=ROUND(E7*F7,2)","al":"center","nf":"#,##0.00"},{"c":"H7","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I7","v":7245,"f":"=ROUND(G7*(1+H7),2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":175.9,"cells":[{"c":"A8","v":"BC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"إيجار سقالات معدنية إضافية وونش رفع خامات مملوك للمقاول العام لمدة 10 أيام","bg":"#F8FAFC"},{"c":"C8","v":"إيجار معدات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D8","v":"EQP-LOG-22","bg":"#F8FAFC","al":"center"},{"c":"E8","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F8","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":8500,"f":"=ROUND(E8*F8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I8","v":8500,"f":"=ROUND(G8*(1+H8),2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":151.9,"cells":[{"c":"A9","v":"BC-05","b":true,"al":"center"},{"c":"B9","v":"تكلفة إصلاح ومعالجة تطبيل بورسلين وتنميل محارة بموجب تقرير عدم مطابقة (NCR-04)"},{"c":"C9","v":"إصلاح جودة NCR","b":true,"al":"center"},{"c":"D9","v":"NCR-FIN-04","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F9","v":7500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":7500,"f":"=ROUND(E9*F9,2)","al":"center","nf":"#,##0.00"},{"c":"H9","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I9","v":8625,"f":"=ROUND(G9*(1+H9),2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":199.9,"cells":[{"c":"A10","v":"BC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"جزاء مخالفة اشتراطات السلامة المهنية (عدم ارتداء أحزمة الأمان على السقالة الخارجية)","bg":"#F8FAFC"},{"c":"C10","v":"جزاء سلامة HSE","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":"HSE-VIO-17","bg":"#F8FAFC","al":"center"},{"c":"E10","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F10","v":1000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":3000,"f":"=ROUND(E10*F10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I10","v":3000,"f":"=ROUND(G10*(1+H10),2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":175.9,"cells":[{"c":"A11","v":"BC-07","b":true,"al":"center"},{"c":"B11","v":"صرف مهمات وقاية شخصية (خوذ، أحذية سلامة، نظارات، وقفازات) لعمال مقاول الباطن"},{"c":"C11","v":"مهمات سلامة PPE","b":true,"al":"center"},{"c":"D11","v":"STR-PPE-31","al":"center"},{"c":"E11","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F11","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":4320,"f":"=ROUND(E11*F11,2)","al":"center","nf":"#,##0.00"},{"c":"H11","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I11","v":4752,"f":"=ROUND(G11*(1+H11),2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":175.9,"cells":[{"c":"A12","v":"BC-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"استهلاك كهرباء ومياه مؤقتة لكرفانات وورش مقاول الباطن بالموقع عن 4 أشهر","bg":"#F8FAFC"},{"c":"C12","v":"مرافق موقع","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":"UTL-CHG-04","bg":"#F8FAFC","al":"center"},{"c":"E12","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F12","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":4800,"f":"=ROUND(E12*F12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I12","v":4800,"f":"=ROUND(G12*(1+H12),2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":44.0,"cells":[{"c":"A13","v":"إجمالي المسحوبات والخصومات المحملة على مقاول الباطن (تُرحل لشيت 1)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G13","v":58135,"f":"=SUM(G5:G12)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I13","v":63008.5,"f":"=SUM(I5:I12)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"3_سجل_عقود_وأرصدة_المقاولين","maxRow":12,"maxCol":12,"colWidths":[16.0,58.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"كشف الحساب التجميعي لعقود مقاولي الباطن بالمشروع ومتابعة محجوزات الضمان والأرصدة المتبقية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"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":52.0,"cells":[{"c":"A2","v":"متابعة مالية شاملة لجميع عقود مقاولي الباطن، الأوامر التغييرية، نسب الإنجاز، المبالغ المحتجزة للضمان، والالتزامات المتبقية","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":12},{"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":38.0,"cells":[{"c":"A3","v":"جدول متابعة عقود ومستخلصات وأرصدة مقاولي الباطن بالمشروع (Subcontractors Master Financial Ledger)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":128.0,"cells":[{"c":"A4","v":"كود العقد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم مقاول الباطن والتخصص الهندسي المسند إليه بالمشروع","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"قيمة العقد الأصلية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الأوامر التغييرية VO","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"قيمة العقد المعدلة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي الأعمال المنفذة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"نسبة الإنجاز (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"محجوز الضمان 10%","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي الخصومات المحملة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"صافي المنصرف للمقاول","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الرصيد المتبقي بالعقد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"حالة العقد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":151.9,"cells":[{"c":"A5","v":"SUB-01","b":true,"al":"center"},{"c":"B5","v":"شركة الرواد للنجارة والحدادة المسلحة — مصنعيات الهيكل الخرساني"},{"c":"C5","v":3850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D5","v":210000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":4060000,"f":"=C5+D5","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":3650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":0.899015,"f":"=F5/E5","b":true,"al":"center","nf":"0.0%"},{"c":"H5","v":365000,"f":"=ROUND(F5*0.1,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":38000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":2882000,"f":"=ROUND(F5*0.8-I5,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"K5","v":1178000,"f":"=ROUND(E5-J5,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"L5","v":"ساري قيد التنفيذ","f":"=IF(G5>=0.9,\"في مرحلة الاستلام الابتدائي\",\"ساري قيد التنفيذ\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":6,"h":175.9,"cells":[{"c":"A6","v":"SUB-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"مؤسسة الإتقان للمباني والتشطيبات — مباني ومحارة وسيراميك (مربوط بشيت 1 و2)","bg":"#F8FAFC"},{"c":"C6","v":2360700,"f":"='1_مستخلص_مقاول_الباطن_IPC'!F12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"D6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":2360700,"f":"=C6+D6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":1559950,"f":"='1_مستخلص_مقاول_الباطن_IPC'!L12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":0.6608,"f":"=F6/E6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H6","v":155995,"f":"=ROUND(F6*0.1,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":63008.5,"f":"='2_سجل_الخصومات_والمسحوبات'!I13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":1184951.5,"f":"=ROUND(F6*0.8-I6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":1175748.5,"f":"=ROUND(E6-J6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"L6","v":"ساري قيد التنفيذ","f":"=IF(G6>=0.9,\"في مرحلة الاستلام الابتدائي\",\"ساري قيد التنفيذ\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":7,"h":128.0,"cells":[{"c":"A7","v":"SUB-03","b":true,"al":"center"},{"c":"B7","v":"الشركة الهندسية للعزل المائي والحراري — عزل الأساسات والأسطح والحمامات"},{"c":"C7","v":920000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D7","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":965000,"f":"=C7+D7","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":780000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":0.80829,"f":"=F7/E7","b":true,"al":"center","nf":"0.0%"},{"c":"H7","v":78000,"f":"=ROUND(F7*0.1,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":12500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":611500,"f":"=ROUND(F7*0.8-I7,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":353500,"f":"=ROUND(E7-J7,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"L7","v":"ساري قيد التنفيذ","f":"=IF(G7>=0.9,\"في مرحلة الاستلام الابتدائي\",\"ساري قيد التنفيذ\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":8,"h":151.9,"cells":[{"c":"A8","v":"SUB-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"مصنع الواجهات الحديثة للألومنيوم والزجاج — الكرتن وول والشبابيك","bg":"#F8FAFC"},{"c":"C8","v":2650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D8","v":150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":2800000,"f":"=C8+D8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":1420000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":0.507143,"f":"=F8/E8","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H8","v":142000,"f":"=ROUND(F8*0.1,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":18000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":1118000,"f":"=ROUND(F8*0.8-I8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":1682000,"f":"=ROUND(E8-J8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"L8","v":"ساري قيد التنفيذ","f":"=IF(G8>=0.9,\"في مرحلة الاستلام الابتدائي\",\"ساري قيد التنفيذ\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":9,"h":175.9,"cells":[{"c":"A9","v":"SUB-05","b":true,"al":"center"},{"c":"B9","v":"شركة الأنظمة الميكانيكية المتكاملة — أعمال التكييف المركزي ومكافحة الحريق"},{"c":"C9","v":4200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D9","v":320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":4520000,"f":"=C9+D9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":2450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":0.542035,"f":"=F9/E9","b":true,"al":"center","nf":"0.0%"},{"c":"H9","v":245000,"f":"=ROUND(F9*0.1,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":29000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":1931000,"f":"=ROUND(F9*0.8-I9,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":2589000,"f":"=ROUND(E9-J9,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":"ساري قيد التنفيذ","f":"=IF(G9>=0.9,\"في مرحلة الاستلام الابتدائي\",\"ساري قيد التنفيذ\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":10,"h":151.9,"cells":[{"c":"A10","v":"SUB-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مؤسسة النور للمقاولات الكهربائية — القوى والإضاءة والتيار الخفيف","bg":"#F8FAFC"},{"c":"C10","v":3100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":3280000,"f":"=C10+D10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":0.564024,"f":"=F10/E10","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H10","v":185000,"f":"=ROUND(F10*0.1,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":21500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":1458500,"f":"=ROUND(F10*0.8-I10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":1821500,"f":"=ROUND(E10-J10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":"ساري قيد التنفيذ","f":"=IF(G10>=0.9,\"في مرحلة الاستلام الابتدائي\",\"ساري قيد التنفيذ\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":11,"h":128.0,"cells":[{"c":"A11","v":"SUB-07","b":true,"al":"center"},{"c":"B11","v":"مؤسسة الديكور الراقي للجبس بورد والدهانات — الأسقف المعلقة والدهانات"},{"c":"C11","v":1680000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":60000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":1740000,"f":"=C11+D11","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":820000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":0.471264,"f":"=F11/E11","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":82000,"f":"=ROUND(F11*0.1,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":14200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":641800,"f":"=ROUND(F11*0.8-I11,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"K11","v":1098200,"f":"=ROUND(E11-J11,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":"ساري قيد التنفيذ","f":"=IF(G11>=0.9,\"في مرحلة الاستلام الابتدائي\",\"ساري قيد التنفيذ\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"الإجمالي العام لمحفظة عقود مقاولي الباطن بالمشروع","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C12","v":18760700,"f":"=SUM(C5:C11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":965000,"f":"=SUM(D5:D11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":19725700,"f":"=SUM(E5:E11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":12529950,"f":"=SUM(F5:F11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":0.635209,"f":"=F12/E12","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":1252995,"f":"=SUM(H5:H11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":196208.5,"f":"=SUM(I5:I11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":9827751.5,"f":"=SUM(J5:J11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K12","v":9897948.5,"f":"=SUM(K5:K11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":"7 عقود نشطة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]}]}]}