{"slug":"subcontractor-payment-certificate-ipc","sheets":[{"name":"بيانات_العقد_والضمانات","maxRow":34,"maxCol":7,"colWidths":[6.0,28.0,36.0,22.0,28.0,22.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل بيانات المشروع والتعاقد والمحددات المالية والضمانات البنكية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"قالب تشغيلي متكامل لضبط بيانات المستخلصات والاستقطاعات والضمانات وفق شروط فيديك ونظام المنافسات (الخلايا الصفراء مدخلات)","bg":"#334155","fg":"#F8FAFC","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":38.0,"cells":[{"c":"A4","v":"أولاً: البيانات الأساسية للمشروع وأطراف التعاقد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"اسم المشروع:","b":true},{"c":"C5","v":"مشروع إنشاء المجمع السكني والتجاري الفاخر (برج الأندلس)","bg":"#FEF9C3","fg":"#0000FF","b":true},{"c":"D5","v":"رقم العقد التعاقدي:","b":true},{"c":"E5","v":"CNT-2026-HQ-048","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"al":"center"},{"c":"B6","v":"صاحب العمل / المالك:","b":true},{"c":"C6","v":"شركة التطوير العمراني للاستثمار العقاري","bg":"#FEF9C3","fg":"#0000FF","b":true},{"c":"D6","v":"موقع وتفاصيل المشروع:","b":true},{"c":"E6","v":"الرياض - حي النرجس، قطعة رقم 142","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"المهندس الاستشاري المشرف:","b":true},{"c":"C7","v":"دار الاستشارات الهندسية التخصصية للإشراف","bg":"#FEF9C3","fg":"#0000FF","b":true},{"c":"D7","v":"تاريخ توقيع العقد:","b":true},{"c":"E7","v":"2025-06-15","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"al":"center"},{"c":"B8","v":"المقاول العام الرئيسي:","b":true},{"c":"C8","v":"شركة البنيان العالمية للمقاولات العامة","bg":"#FEF9C3","fg":"#0000FF","b":true},{"c":"D8","v":"تاريخ أمر المباشرة الفعلي:","b":true},{"c":"E8","v":"2025-07-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"مقاول الباطن التخصصي:","b":true},{"c":"C9","v":"شركة الأركان المتكاملة للأعمال الإنشائية","bg":"#FEF9C3","fg":"#0000FF","b":true},{"c":"D9","v":"تاريخ الإنجاز التعاقدي المحدد:","b":true},{"c":"E9","v":"2026-12-31","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"al":"center"},{"c":"B10","v":"مهندس ضبط الجودة والموقع:","b":true},{"c":"C10","v":"م. أحمد عبد الرحمن (المكتب الفني)","bg":"#FEF9C3","fg":"#0000FF","b":true},{"c":"D10","v":"المدة التعاقدية الكلية للمشروع:","b":true},{"c":"E10","v":"548 يوماً تقويمياً","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: المحددات المالية ونسب الاستقطاعات والضرائب التعاقدية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":1,"al":"center"},{"c":"B13","v":"قيمة العقد الأصلية الأساسية (بدون ضريبة):","b":true},{"c":"C13","v":4500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":"القيمة التعاقدية الشاملة لكافة بنود المقايسة المسعرة","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":2,"al":"center"},{"c":"B14","v":"صافي قيمة أوامر التغيير المعتمدة حتى تاريخه:","b":true},{"c":"C14","v":0,"f":"=أوامر_التغيير_والخصومات!F12","fg":"#008000","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":"مرتبط تلقائياً بسجل أوامر التغيير المعتمدة","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":3,"al":"center"},{"c":"B15","v":"القيمة التعاقدية المعدلة الحالية للمشروع:","b":true},{"c":"C15","v":4500000,"f":"=C13+C14","bg":"#EFF6FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":"إجمالي قيمة العقد المعدلة بعد أوامر التغيير","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":4,"al":"center"},{"c":"B16","v":"نسبة الدفعة المقدمة التعاقدية (Advance Payment):","b":true},{"c":"C16","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"0.0%"},{"c":"D16","v":"نسبة الدفعة المقدمة المنصرفة للمقاول مقابل خطاب ضمان","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":5,"al":"center"},{"c":"B17","v":"إجمالي قيمة الدفعة المقدمة المعتمدة للصرف:","b":true},{"c":"C17","v":450000,"f":"=C13*C16","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":"قيمة الدفعة المقدمة المحسوبة من قيمة العقد الأصلية","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":6,"al":"center"},{"c":"B18","v":"نسبة استقطاع الدفعة المقدمة من الأعمال (Amortization):","b":true},{"c":"C18","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"0.0%"},{"c":"D18","v":"تستقطع من قيمة الأعمال الدائمة حتى الاسترداد الكامل","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":7,"al":"center"},{"c":"B19","v":"نسبة استقطاع محجوز ضمان حسن التنفيذ (Retention %):","b":true},{"c":"C19","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"0.0%"},{"c":"D19","v":"تستقطع شهرياً من كل مستخلص لحين بلوغ الحد الأقصى","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":8,"al":"center"},{"c":"B20","v":"الحد الأقصى لمحجوز ضمان حسن التنفيذ (Retention Cap %):","b":true},{"c":"C20","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"0.0%"},{"c":"D20","v":"الحد النظامي الأقصى للمحجوز (5% من إجمالي قيمة العقد المعدل)","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":9,"al":"center"},{"c":"B21","v":"سقف محجوز الضمان المالي الأقصى بالريال:","b":true},{"c":"C21","v":225000,"f":"=C15*C20","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":"أقصى مبلغ يسمح بحجزه تعاقدياً لحسن التنفيذ","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":10,"al":"center"},{"c":"B22","v":"نسبة الصرف المعتمدة للمواد المشونة بالموقع (MOS %):","b":true},{"c":"C22","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"0.0%"},{"c":"D22","v":"النسبة القياسية وفق شروط فيديك 14.5 للمواد المعتمدة المخزنة","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":11,"al":"center"},{"c":"B23","v":"غرامة التأخير اليومية الموقعية (Liquidated Damages):","b":true},{"c":"C23","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":"غرامة التأخير عن كل يوم تقويمي تأخير عن موعد الإنجاز","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":12,"al":"center"},{"c":"B24","v":"الحد الأقصى الإجمالي لغرامات التأخير التعاقدية:","b":true},{"c":"C24","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"0.0%"},{"c":"D24","v":"أقصى سقف نظامي لغرامات التأخير (10% من قيمة العقد)","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":13,"al":"center"},{"c":"B25","v":"نسبة ضريبة القيمة المضافة النظامية (VAT %):","b":true},{"c":"C25","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"0.0%"},{"c":"D25","v":"نسبة ضريبة القيمة المضافة المقررة في المملكة 15%","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":14,"al":"center"},{"c":"B26","v":"عملة المشروع والتعاملات المالية:","b":true},{"c":"C26","v":"ريال سعودي (SAR)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"@"},{"c":"D26","v":"كافة الأرقام والمبالغ بالريال السعودي المعتمد","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"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":""}]},{"r":28,"h":38.0,"cells":[{"c":"A28","v":"ثالثاً: سجل ومتابعة خطابات الضمان البنكية الصادرة للمشروع","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":40.0,"cells":[{"c":"A29","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B29","v":"نوع خطاب الضمان البنكي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C29","v":"البنك المصدر للضمان","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D29","v":"رقم خطاب الضمان","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E29","v":"تاريخ الانتهاء","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F29","v":"قيمة الضمان (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G29","v":"حالة الضمان","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":1,"al":"center"},{"c":"B30","v":"ضمان الدفعة المقدمة (Advance Payment Guarantee)","b":true},{"c":"C30","v":"مصرف الراجحي - فرع الشركات"},{"c":"D30","v":"LG-APG-2025-8841","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E30","v":"2026-06-30","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"F30","v":450000,"in":true,"b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G30","v":"ساري ومربوط بنسب الاسترداد","al":"center"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":2,"al":"center"},{"c":"B31","v":"ضمان حسن التنفيذ (Performance Bond 5%)","b":true},{"c":"C31","v":"البنك الأهلي السعودي (SNB)"},{"c":"D31","v":"LG-PB-2025-9923","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E31","v":"2027-01-31","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"F31","v":225000,"in":true,"b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G31","v":"ساري حتى الاستلام الابتدائي","al":"center"}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":3,"al":"center"},{"c":"B32","v":"ضمان الصيانة والعيوب الخفية (Maintenance Bond)","b":true},{"c":"C32","v":"بنك الرياض - المركز الرئيسي"},{"c":"D32","v":"LG-MB-PENDING","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E32","v":"2028-01-31","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"F32","v":225000,"in":true,"b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G32","v":"يصدر عند الاستلام الابتدائي","al":"center"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":4,"al":"center"},{"c":"B33","v":"ضمان دفعات مقاولي الباطن (Payment Guarantee)","b":true},{"c":"C33","v":"مصرف الإنماء"},{"c":"D33","v":"LG-SP-2025-1104","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E33","v":"2026-10-31","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"F33","v":180000,"in":true,"b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G33","v":"ساري ومحدث","al":"center"}]},{"r":34,"h":40.0,"cells":[{"c":"A34","v":"إجمالي قيمة خطابات الضمان البنكية الصادرة للمشروع:","bg":"#F1F5F9","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F34","v":1080000,"f":"=SUM(F30:F33)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G34","v":"","al":"center"}]}]},{"name":"شهادة_الدفع_المؤقتة_IPC","maxRow":29,"maxCol":6,"colWidths":[6.0,48.0,22.0,13.0,13.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شهادة الدفع المؤقتة رقم (05) — مستخلص أعمال مقاولات جاري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"INTERIM PAYMENT CERTIFICATE (IPC NO. 05) — VALUATION & STATUTORY DEDUCTIONS","bg":"#1E3A8A","fg":"#F8FAFC","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"","al":"center"},{"c":"B4","v":"اسم المشروع:","b":true},{"c":"C4","v":"مشروع إنشاء المجمع السكني والتجاري الفاخر (برج الأندلس)","f":"=بيانات_العقد_والضمانات!C5","fg":"#008000","b":true},{"c":"D4","v":"رقم المستخلص الحالي:","b":true},{"c":"E4","v":"IPC-05 (مستخلص أعمال جاري)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"","al":"center"},{"c":"B5","v":"المقاول العام:","b":true},{"c":"C5","v":"شركة البنيان العالمية للمقاولات العامة","f":"=بيانات_العقد_والضمانات!C8","fg":"#008000","b":true},{"c":"D5","v":"الفترة المحاسبية المغطاة:","b":true},{"c":"E5","v":"من 2026-03-01 إلى 2026-03-31","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"","al":"center"},{"c":"B6","v":"مقاول الباطن:","b":true},{"c":"C6","v":"شركة الأركان المتكاملة للأعمال الإنشائية","f":"=بيانات_العقد_والضمانات!C9","fg":"#008000","b":true},{"c":"D6","v":"تاريخ المعاينة والحصر الفعلي:","b":true},{"c":"E6","v":"2026-04-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"","al":"center"},{"c":"B7","v":"المهندس المشرف:","b":true},{"c":"C7","v":"دار الاستشارات الهندسية التخصصية للإشراف","f":"=بيانات_العقد_والضمانات!C7","fg":"#008000","b":true},{"c":"D7","v":"قيمة العقد المعدلة:","b":true},{"c":"E7","v":4500000,"f":"=بيانات_العقد_والضمانات!C15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"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":""}]},{"r":9,"h":104.0,"cells":[{"c":"A9","v":"البند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان الاستحقاق المالي والاستقطاعات التعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"السابق التراكمي (SAR)\n(Previous Certified)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الحالي خلال الفترة (SAR)\n(Current Period)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"الإجمالي التراكمي (SAR)\n(Total Cumulative)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"ملاحظات الفحص والاعتماد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"القسم الأول: استحقاق الأعمال الدائمة والمواد المشونة وأوامر التغيير","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"1.0","b":true,"al":"center"},{"c":"B11","v":"إجمالي قيمة الأعمال الدائمة المنجزة تعاقدياً (Permanent Works):","b":true},{"c":"C11","v":1245800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":-1245800,"f":"=E11-C11","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0,"f":"=حصر_وبنود_الأعمال!L36","fg":"#008000","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":"مطابق لدفتر الحصر الموقعي والمخططات"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"2.0","b":true,"al":"center"},{"c":"B12","v":"قيمة المواد المشونة المعتمدة بالموقع (Materials on Site - MOS 75%):","b":true},{"c":"C12","v":185000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":-185000,"f":"=E12-C12","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0,"f":"=المواد_المشونة_بالموقع!I15","fg":"#008000","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":"وفق شروط فيديك 14.5 ونسبة صرف 75%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"3.0","b":true,"al":"center"},{"c":"B13","v":"قيمة أوامر التغيير والأعمال الإضافية المعتمدة (Approved Variations):","b":true},{"c":"C13","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":-45000,"f":"=E13-C13","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0,"f":"=أوامر_التغيير_والخصومات!F12","fg":"#008000","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":"معتمدة رسمياً من المالك والاستشاري"}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"إجمالي الاستحقاق الإجمالي قبل الاستقطاعات (Total Gross Amount):","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C14","v":1475800,"f":"=SUM(C11:C13)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":-1475800,"f":"=SUM(D11:D13)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"f":"=SUM(E11:E13)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":"","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"القسم الثاني: الاستقطاعات التعاقدية والنظامية والخصومات الموقعية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"4.0","b":true,"al":"center"},{"c":"B16","v":"استقطاع استهلاك الدفعة المقدمة (Advance Payment Recovery 10%):","b":true},{"c":"C16","v":124580,"f":"=C11*بيانات_العقد_والضمانات!$C$18","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":-124580,"f":"=D11*بيانات_العقد_والضمانات!$C$18","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":0,"f":"=E11*بيانات_العقد_والضمانات!$C$18","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":"تستقطع من الأعمال المنجزة حتى الاسترداد"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"5.0","b":true,"al":"center"},{"c":"B17","v":"استقطاع محجوز ضمان حسن التنفيذ (Retention Deduction 10%):","b":true},{"c":"C17","v":124580,"f":"=MIN(C11*بيانات_العقد_والضمانات!$C$19,بيانات_العقد_والضمانات!$C$21)","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":-124580,"f":"=E17-C17","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":0,"f":"=MIN(E11*بيانات_العقد_والضمانات!$C$19,بيانات_العقد_والضمانات!$C$21)","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":"بحد أقصى سقف 5% من قيمة العقد"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"6.0","b":true,"al":"center"},{"c":"B18","v":"استقطاعات خاصة ومصروفات موقعية مخصومة (Site Backcharges):","b":true},{"c":"C18","v":12500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":-12500,"f":"=E18-C18","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":0,"f":"=أوامر_التغيير_والخصومات!F23","fg":"#008000","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":"مفصلة بسجل الخصومات بالتبويب الخامس"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"7.0","b":true,"al":"center"},{"c":"B19","v":"غرامات التأخير الزمني الموقعية إن وجدت (Delay Penalties):","b":true},{"c":"C19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":0,"f":"=C19+D19","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":"المشروع ملتزم بالجدول الزمني المعتمد"}]},{"r":20,"h":40.0,"cells":[{"c":"A20","v":"إجمالي الاستقطاعات والخصومات المعتمدة (Total Deductions):","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C20","v":261660,"f":"=SUM(C16:C19)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":-261660,"f":"=SUM(D16:D19)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":0,"f":"=SUM(E16:E19)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":"","al":"center"}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"القسم الثالث: صافي الاستحقاق المالي المعتمد للصرف وضريبة القيمة المضافة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"8.0","b":true,"al":"center"},{"c":"B22","v":"صافي الاستحقاق المعتمد للصرف قبل الضريبة (Net Payable Excl. VAT):","b":true},{"c":"C22","v":1214140,"f":"=C14-C20","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":-1214140,"f":"=D14-D20","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":0,"f":"=E14-E20","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":"صافي المبلغ المستحق للمقاول قبل الضريبة"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"9.0","b":true,"al":"center"},{"c":"B23","v":"ضريبة القيمة المضافة 15% (Value Added Tax - VAT):","b":true},{"c":"C23","v":121414,"f":"=C22*بيانات_العقد_والضمانات!$C$24","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":-121414,"f":"=D22*بيانات_العقد_والضمانات!$C$24","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":0,"f":"=E22*بيانات_العقد_والضمانات!$C$24","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":"15% مطبقة على صافي الاستحقاق الخاضع للضريبة"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"إجمالي المبلغ الصافي النهائي المستحق للصرف شامل الضريبة (TOTAL PAYABLE):","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":2},{"skip":true},{"c":"C24","v":1335554,"f":"=C22+C23","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D24","v":-1335554,"f":"=D22+D23","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":0,"f":"=E22+E23","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":"المبلغ الصافي واجب السداد بموجب هذا المستخلص","bg":"#DBEAFE","b":true,"al":"center"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"المبلغ الإجمالي المستحق للصرف كتابةً: فقط مئتان وخمسة وستون ألفاً وأربعمائة وتسعة وعشرون ريالاً سعودياً وخمسة وثمانون هللة لا غير.","bg":"#F8FAFC","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"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":""}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"سجل التوقيعات والاعتمادات الرسمية لشهادة الدفع المؤقتة (IPC-05)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"إعداد / مهندس المكتب الفني وحصر الكميات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C28","v":"مراجعة / مدير مشروع المقاول العام","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D28","v":"تدقيق / مهندس الإشراف والاستشاري المقيم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"F28","v":"اعتماد الصرف / المالك وإدارة المشاريع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":29,"h":104.0,"cells":[{"c":"A29","v":"م. أحمد عبد الرحمن\n\nالتاريخ: 2026-04-03\nالتوقيع والختم: ......................","al":"center","cs":2},{"skip":true},{"c":"C29","v":"م. خالد السالم\n\nالتاريخ: 2026-04-04\nالتوقيع والختم: ......................","al":"center"},{"c":"D29","v":"م. محمود فؤاد (الاستشاري)\n\nالتاريخ: 2026-04-06\nالتوقيع والختم: ......................","al":"center","cs":2},{"skip":true},{"c":"F29","v":"أ. عبد العزيز الراجحي (المالك)\n\nالتاريخ: 2026-04-08\nالتوقيع والختم: ......................","al":"center"}]}]},{"name":"حصر_وبنود_الأعمال","maxRow":32,"maxCol":14,"colWidths":[8.0,62.0,10.0,14.0,16.0,20.0,14.0,18.0,14.0,18.0,15.0,22.0,14.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر الكميات وبنود الأعمال التراكمية للمستخلص (Cumulative BOQ Work Breakdown)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"حصر تفصيلي لبنود الأعمال الإنشائية والمعمارية والكهروميكانيكية مع حساب الكميات السابقة والحالية والإجمالية ونسب الإنجاز","bg":"#334155","fg":"#F8FAFC","al":"center","cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود البند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف بنود الأعمال والمواصفات الفنية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية التعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الفئة التعاقدية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"القيمة التعاقدية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الكمية السابقة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القيمة السابقة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الكمية الحالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"القيمة الحالية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الكمية الإجمالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"القيمة الإجمالية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"نسبة الإنجاز %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"الكمية المتبقية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"أولاً: الأعمال الترابية والخرسانات العادية والمسلحة للهيكل الإنشائي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"1.01","b":true,"al":"center"},{"c":"B6","v":"أعمال الحفر في جميع أنواع التربة حتى المناسيب التصميمية ونقل المخلفات للمقالب العمومية المعتمدة"},{"c":"C6","v":"م3","al":"center"},{"c":"D6","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":89600,"f":"=D6*E6","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":89600,"f":"=G6*E6","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":0,"f":"=I6*E6","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":3200,"f":"=G6+I6","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":89600,"f":"=K6*E6","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":1,"f":"=IF(D6>0,K6/D6,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N6","v":0,"f":"=D6-K6","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"1.02","b":true,"al":"center"},{"c":"B7","v":"أعمال الإحلال والردم بطبقات متدرجة ومدموكة بنسبة لا تقل عن 95% وفق اختبار بروكتور المعدل"},{"c":"C7","v":"م3","al":"center"},{"c":"D7","v":1400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":58800,"f":"=D7*E7","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":1400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":58800,"f":"=G7*E7","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":0,"f":"=I7*E7","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":1400,"f":"=G7+I7","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":58800,"f":"=K7*E7","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":1,"f":"=IF(D7>0,K7/D7,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N7","v":0,"f":"=D7-K7","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.03","b":true,"al":"center"},{"c":"B8","v":"خرسانة عادية فرشة نظافة للقواعد والسملات سمك 10 سم إجهاد 250 كجم/سم2 شاملة الصب والمعالجة"},{"c":"C8","v":"م3","al":"center"},{"c":"D8","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":75400,"f":"=D8*E8","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":75400,"f":"=G8*E8","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0,"f":"=I8*E8","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":260,"f":"=G8+I8","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":75400,"f":"=K8*E8","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":1,"f":"=IF(D8>0,K8/D8,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N8","v":0,"f":"=D8-K8","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"1.04","b":true,"al":"center"},{"c":"B9","v":"خرسانة مسلحة للقواعد المنفصلة والمشتركة والسملات إجهاد 350 كجم/سم2 مع حديد تسليح عالي المقاومة"},{"c":"C9","v":"م3","al":"center"},{"c":"D9","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":1250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":725000,"f":"=D9*E9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":725000,"f":"=G9*E9","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=I9*E9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":580,"f":"=G9+I9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":725000,"f":"=K9*E9","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":1,"f":"=IF(D9>0,K9/D9,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N9","v":0,"f":"=D9-K9","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1.05","b":true,"al":"center"},{"c":"B10","v":"خرسانة مسلحة لرقاب وأعمدة الدور الأرضي والأول شاملة النجارة والحدادة والصب والدمك بالموقع"},{"c":"C10","v":"م3","al":"center"},{"c":"D10","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":1550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":341000,"f":"=D10*E10","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":271250,"f":"=G10*E10","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":69750,"f":"=I10*E10","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":220,"f":"=G10+I10","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":341000,"f":"=K10*E10","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":1,"f":"=IF(D10>0,K10/D10,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N10","v":0,"f":"=D10-K10","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"1.06","b":true,"al":"center"},{"c":"B11","v":"خرسانة مسلحة للأسقف والكمرات والبلاطات المصمتة والمفرغة (هوردي وفلات) مع معالجة الأسطح"},{"c":"C11","v":"م3","al":"center"},{"c":"D11","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":1480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":1110000,"f":"=D11*E11","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":562400,"f":"=G11*E11","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":207200,"f":"=I11*E11","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":520,"f":"=G11+I11","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":769600,"f":"=K11*E11","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":0.693333,"f":"=IF(D11>0,K11/D11,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N11","v":230,"f":"=D11-K11","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"1.07","b":true,"al":"center"},{"c":"B12","v":"خرسانة مسلحة للسلالم والقلبات والبسطات والدراوي الخرسانية شاملة التسليح والفرم الخشبية"},{"c":"C12","v":"م3","al":"center"},{"c":"D12","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":1620,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":105300,"f":"=D12*E12","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":56700,"f":"=G12*E12","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":24300,"f":"=I12*E12","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":50,"f":"=G12+I12","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":81000,"f":"=K12*E12","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":0.769231,"f":"=IF(D12>0,K12/D12,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N12","v":15,"f":"=D12-K12","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ثانياً: أعمال المباني والبلوك والعوازل المائية والحرارية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"2.01","b":true,"al":"center"},{"c":"B14","v":"مباني بلوك أسمنتي مفرغ سمك 20 سم للقواطع الخارجية شاملة المونة الأسمنتية والشبك المعدني"},{"c":"C14","v":"م2","al":"center"},{"c":"D14","v":2800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":190400,"f":"=D14*E14","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":1600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":108800,"f":"=G14*E14","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":44200,"f":"=I14*E14","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":2250,"f":"=G14+I14","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":153000,"f":"=K14*E14","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":0.803571,"f":"=IF(D14>0,K14/D14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N14","v":550,"f":"=D14-K14","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"2.02","b":true,"al":"center"},{"c":"B15","v":"مباني بلوك خفيف عازل للحرارة (سيبوركس/بركاني) سمك 20 سم للواجهات الخارجية المعرضة للشمس"},{"c":"C15","v":"م2","al":"center"},{"c":"D15","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":137750,"f":"=D15*E15","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":71250,"f":"=G15*E15","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":36100,"f":"=I15*E15","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":1130,"f":"=G15+I15","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":107350,"f":"=K15*E15","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":0.77931,"f":"=IF(D15>0,K15/D15,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N15","v":320,"f":"=D15-K15","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"2.03","b":true,"al":"center"},{"c":"B16","v":"مباني بلوك سمك 10 سم و 15 سم للقواطع الداخلية والحمامات مع صب أعتاب الأبواب الخرسانية"},{"c":"C16","v":"م2","al":"center"},{"c":"D16","v":1900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":104500,"f":"=D16*E16","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":46750,"f":"=G16*E16","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":23100,"f":"=I16*E16","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":1270,"f":"=G16+I16","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":69850,"f":"=K16*E16","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":0.668421,"f":"=IF(D16>0,K16/D16,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N16","v":630,"f":"=D16-K16","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"2.04","b":true,"al":"center"},{"c":"B17","v":"عزل مائي ممبرين بيتوميني معدل SBS سمك 4 مم للقواعد والميد ورقاب الأعمدة مدهون وجهين"},{"c":"C17","v":"م2","al":"center"},{"c":"D17","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":79200,"f":"=D17*E17","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":79200,"f":"=G17*E17","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=I17*E17","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":1650,"f":"=G17+I17","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":79200,"f":"=K17*E17","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":1,"f":"=IF(D17>0,K17/D17,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N17","v":0,"f":"=D17-K17","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"2.05","b":true,"al":"center"},{"c":"B18","v":"عزل مائي وحراري مزدوج للأسطح المكشوفة (فوم بولي يوريثان + لفائف ألومنيوم مع طبقة حماية)"},{"c":"C18","v":"م2","al":"center"},{"c":"D18","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":102000,"f":"=D18*E18","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":30000,"f":"=G18*E18","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":36000,"f":"=I18*E18","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":550,"f":"=G18+I18","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":66000,"f":"=K18*E18","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":0.647059,"f":"=IF(D18>0,K18/D18,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N18","v":300,"f":"=D18-K18","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"2.06","b":true,"al":"center"},{"c":"B19","v":"عزل مائي للأرضيات الرطبة (حمامات ومطابخ) دهان إيبوكسي أسمنتي عالي المرونة وجهين متعامدين"},{"c":"C19","v":"م2","al":"center"},{"c":"D19","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":27300,"f":"=D19*E19","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":7800,"f":"=G19*E19","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":11700,"f":"=I19*E19","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":300,"f":"=G19+I19","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":19500,"f":"=K19*E19","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":0.714286,"f":"=IF(D19>0,K19/D19,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N19","v":120,"f":"=D19-K19","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"ثالثاً: أعمال التشطيبات المعمارية والواجهات والأرضيات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"3.01","b":true,"al":"center"},{"c":"B21","v":"أعمال بياض المحارة الداخلية طرطشة وممسوسة للأروقة والأسقف والسلالم وفق استلام القدة والميزان"},{"c":"C21","v":"م2","al":"center"},{"c":"D21","v":6200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":198400,"f":"=D21*E21","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":57600,"f":"=G21*E21","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":46400,"f":"=I21*E21","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":3250,"f":"=G21+I21","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":104000,"f":"=K21*E21","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M21","v":0.524194,"f":"=IF(D21>0,K21/D21,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N21","v":2950,"f":"=D21-K21","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"3.02","b":true,"al":"center"},{"c":"B22","v":"بياض واجهات خارجية سافيتو مقاوم للعوامل الجوية والرطوبة مع عمل الفواصل والعراميس"},{"c":"C22","v":"م2","al":"center"},{"c":"D22","v":2100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":121800,"f":"=D22*E22","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":23200,"f":"=G22*E22","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":31900,"f":"=I22*E22","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":950,"f":"=G22+I22","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":55100,"f":"=K22*E22","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M22","v":0.452381,"f":"=IF(D22>0,K22/D22,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N22","v":1150,"f":"=D22-K22","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"3.03","b":true,"al":"center"},{"c":"B23","v":"توريد وتركيب أرضيات بورسلين وسيراميك فرز أول للممرات والصالات شاملة المونة والوزرات والترويبة"},{"c":"C23","v":"م2","al":"center"},{"c":"D23","v":1850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":212750,"f":"=D23*E23","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":40250,"f":"=G23*E23","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":55200,"f":"=I23*E23","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":830,"f":"=G23+I23","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":95450,"f":"=K23*E23","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M23","v":0.448649,"f":"=IF(D23>0,K23/D23,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N23","v":1020,"f":"=D23-K23","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"3.04","b":true,"al":"center"},{"c":"B24","v":"توريد وتركيب سيراميك جدران الحمامات والمطابخ حتى السقف مع معالجة فواصل التمدد والإكسسوارات"},{"c":"C24","v":"م2","al":"center"},{"c":"D24","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":98,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":107800,"f":"=D24*E24","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":19600,"f":"=G24*E24","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J24","v":31360,"f":"=I24*E24","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K24","v":520,"f":"=G24+I24","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L24","v":50960,"f":"=K24*E24","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M24","v":0.472727,"f":"=IF(D24>0,K24/D24,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N24","v":580,"f":"=D24-K24","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"3.05","b":true,"al":"center"},{"c":"B25","v":"دهانات بلاستيكية داخلية وجه أساس وسكينة معجون وجهين دهان فينيل أكريليك نخب أول"},{"c":"C25","v":"م2","al":"center"},{"c":"D25","v":5800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":150800,"f":"=D25*E25","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":20800,"f":"=G25*E25","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":31200,"f":"=I25*E25","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":2000,"f":"=G25+I25","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L25","v":52000,"f":"=K25*E25","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M25","v":0.344828,"f":"=IF(D25>0,K25/D25,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N25","v":3800,"f":"=D25-K25","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":26,"h":38.0,"cells":[{"c":"A26","v":"رابعاً: الأعمال الكهروميكانيكية وتجهيزات السباكة والكهرباء","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"4.01","b":true,"al":"center"},{"c":"B27","v":"تمديد مواسير وخراطيم PVC داخل الصبات والجدران لشبكات الإنارة والقوى والتأريض الرئيسي"},{"c":"C27","v":"م.ط","al":"center"},{"c":"D27","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E27","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F27","v":86400,"f":"=D27*E27","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":43200,"f":"=G27*E27","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":19800,"f":"=I27*E27","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":3500,"f":"=G27+I27","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L27","v":63000,"f":"=K27*E27","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M27","v":0.729167,"f":"=IF(D27>0,K27/D27,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N27","v":1300,"f":"=D27-K27","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"4.02","b":true,"al":"center"},{"c":"B28","v":"سحب وتمديد كابلات قوى نحاسية معزولة مقاطع مختلفة وتوريد لوحات التوزيع الفرعية المجمعة"},{"c":"C28","v":"م.ط","al":"center"},{"c":"D28","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E28","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F28","v":135200,"f":"=D28*E28","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G28","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H28","v":41600,"f":"=G28*E28","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I28","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J28","v":39000,"f":"=I28*E28","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K28","v":1550,"f":"=G28+I28","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L28","v":80600,"f":"=K28*E28","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M28","v":0.596154,"f":"=IF(D28>0,K28/D28,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N28","v":1050,"f":"=D28-K28","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"4.03","b":true,"al":"center"},{"c":"B29","v":"شبكات الصرف الصحي والمزاريب الداخلية والخارجية مواسير UPVC Class 5 شاملة غرف التفتيش"},{"c":"C29","v":"م.ط","al":"center"},{"c":"D29","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E29","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F29","v":80750,"f":"=D29*E29","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G29","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H29","v":38250,"f":"=G29*E29","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I29","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J29","v":23800,"f":"=I29*E29","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K29","v":730,"f":"=G29+I29","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L29","v":62050,"f":"=K29*E29","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M29","v":0.768421,"f":"=IF(D29>0,K29/D29,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N29","v":220,"f":"=D29-K29","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"4.04","b":true,"al":"center"},{"c":"B30","v":"شبكات تغذية المياه الباردة والساخنة مواسير PPR حرارية لحام مع اختبار الضغط 10 بار لمدة 24 ساعة"},{"c":"C30","v":"م.ط","al":"center"},{"c":"D30","v":1250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E30","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F30","v":77500,"f":"=D30*E30","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G30","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H30","v":24800,"f":"=G30*E30","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I30","v":390,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J30","v":24180,"f":"=I30*E30","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K30","v":790,"f":"=G30+I30","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L30","v":48980,"f":"=K30*E30","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M30","v":0.632,"f":"=IF(D30>0,K30/D30,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N30","v":460,"f":"=D30-K30","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"4.05","b":true,"al":"center"},{"c":"B31","v":"تجهيزات مسارات مجاري الهواء والدكت وشبكات التكييف المركزي ووحدات الاسبليت الكونسيلد"},{"c":"C31","v":"مقطوعية","al":"center"},{"c":"D31","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E31","v":185000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F31","v":185000,"f":"=D31*E31","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G31","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H31","v":46250,"f":"=G31*E31","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I31","v":0.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J31","v":64750.0,"f":"=I31*E31","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K31","v":0.6,"f":"=G31+I31","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L31","v":111000,"f":"=K31*E31","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M31","v":0.6,"f":"=IF(D31>0,K31/D31,0)","b":true,"al":"center","nf":"0.0%"},{"c":"N31","v":0.4,"f":"=D31-K31","al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":32,"h":42.0,"cells":[{"c":"A32","v":"الإجمالي العام لكافة بنود الأعمال المنجزة (Grand Total Permanent Works):","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D32","v":"","al":"center"},{"c":"E32","v":"","al":"center"},{"c":"F32","v":4502650,"f":"=SUM(F5:F31)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G32","v":"","al":"center"},{"c":"H32","v":2538500,"f":"=SUM(H5:H31)","bg":"#DBEAFE","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I32","v":"","al":"center"},{"c":"J32","v":819940,"f":"=SUM(J5:J31)","bg":"#DBEAFE","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K32","v":"","al":"center"},{"c":"L32","v":3358440,"f":"=SUM(L5:L31)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M32","v":0.745881,"f":"=IF(F32>0,L32/F32,0)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"N32","v":"","al":"center"}]}]},{"name":"المواد_المشونة_بالموقع","maxRow":13,"maxCol":10,"colWidths":[8.0,48.0,26.0,12.0,16.0,18.0,20.0,16.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل المواد المشونة المعتمدة بالموقع (Materials on Site - MOS Schedule)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"كشف بالمواد الموردة والمخزنة بالموقع بنسبة صرف 75% وفق اشتراطات فيديك 14.5 وكود البناء SBC","bg":"#334155","fg":"#F8FAFC","al":"center","cs":10},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود المادة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف المادة الموردة ورقم اعتماد التوريد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"مكان التشوين وحالة التخزين","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المشونة فعلياً","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الفاتورة المعتمد (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي القيمة الشرائية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"نسبة الصرف المعتمدة %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"صافي القيمة المصرح بها (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"رقم محضر الفحص الفني (MIR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"M-01","b":true,"al":"center"},{"c":"B5","v":"حديد تسليح عالي المقاومة فئة B500D أقطار 16 و 20 و 25 مم مشون"},{"c":"C5","v":"تشوين مغطى ومرفوع على عوارض خشبية"},{"c":"D5","v":"طن","al":"center"},{"c":"E5","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":2850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":242250,"f":"=E5*F5","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":0.75,"f":"=بيانات_العقد_والضمانات!$C$22","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"I5","v":181687.5,"f":"=G5*H5","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":"MIR-STL-2026-084 (مطابق للاختبار)","al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"M-02","b":true,"al":"center"},{"c":"B6","v":"أسمنت بورتلاندي عادي معبأ في أكياس نخب أول مقاوم للرطوبة"},{"c":"C6","v":"مستودع مغلق جاف خالي من الرطوبة"},{"c":"D6","v":"شيكارة","al":"center"},{"c":"E6","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":18.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":22200,"f":"=E6*F6","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0.75,"f":"=بيانات_العقد_والضمانات!$C$22","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"I6","v":16650,"f":"=G6*H6","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":"MIR-CEM-2026-092 (مطابق)","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"M-03","b":true,"al":"center"},{"c":"B7","v":"بلوك بركاني أحمر عازل للحرارة مقاس 20×20×40 سم معتمد للواجهات"},{"c":"C7","v":"ساحة التشوين الغربية بالمشروع"},{"c":"D7","v":"حبة","al":"center"},{"c":"E7","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":35700,"f":"=E7*F7","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0.75,"f":"=بيانات_العقد_والضمانات!$C$22","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"I7","v":26775,"f":"=G7*H7","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":"MIR-BLK-2026-105 (معتمد)","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"M-04","b":true,"al":"center"},{"c":"B8","v":"بورسلين أرضيات فرز أول مقاس 60×120 سم معبأ في كراتين المصنع"},{"c":"C8","v":"غرف التخزين المؤقتة بالدور الأرضي"},{"c":"D8","v":"م2","al":"center"},{"c":"E8","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":75400,"f":"=E8*F8","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0.75,"f":"=بيانات_العقد_والضمانات!$C$22","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"I8","v":56550,"f":"=G8*H8","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":"MIR-TIL-2026-118 (فحص بصري)","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"M-05","b":true,"al":"center"},{"c":"B9","v":"كابلات قوى كهربائية نحاسية مسلحة 4×16 مم2 و 4×25 مم2 بكرات أصلية"},{"c":"C9","v":"مستودع التيار الخفيف والكهرباء"},{"c":"D9","v":"م.ط","al":"center"},{"c":"E9","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":68400,"f":"=E9*F9","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0.75,"f":"=بيانات_العقد_والضمانات!$C$22","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"I9","v":51300,"f":"=G9*H9","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":"MIR-CBL-2026-130 (اختبار العزل)","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"M-06","b":true,"al":"center"},{"c":"B10","v":"مواسير تغذية مياه حرارية PPR أقطار 32 و 40 و 50 مم مع قطع التوصيل"},{"c":"C10","v":"مستودع السباكة والميكانيكا"},{"c":"D10","v":"م.ط","al":"center"},{"c":"E10","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":22800,"f":"=E10*F10","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0.75,"f":"=بيانات_العقد_والضمانات!$C$22","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"I10","v":17100,"f":"=G10*H10","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":"MIR-PPR-2026-141 (مطابق للضغط)","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"M-07","b":true,"al":"center"},{"c":"B11","v":"لفائف عزل مائي ممبرين بيتوميني سمك 4 مم مسلحة بالبوليستر 200 جم"},{"c":"C11","v":"مخزن العوازل والكيماويات"},{"c":"D11","v":"رول","al":"center"},{"c":"E11","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":40600,"f":"=E11*F11","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0.75,"f":"=بيانات_العقد_والضمانات!$C$22","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"I11","v":30450,"f":"=G11*H11","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":"MIR-ISO-2026-155 (شهادة المنشأ)","al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"M-08","b":true,"al":"center"},{"c":"B12","v":"مواسير صرف صحي UPVC ثقيل Class 5 مقاس 4 و 6 بوصة مع الجلب"},{"c":"C12","v":"ساحة التشوين الشرقية"},{"c":"D12","v":"م.ط","al":"center"},{"c":"E12","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":27300,"f":"=E12*F12","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0.75,"f":"=بيانات_العقد_والضمانات!$C$22","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"I12","v":20475,"f":"=G12*H12","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":"MIR-PVC-2026-162 (معتمد)","al":"center"}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"إجمالي قيمة المواد المشونة المعتمدة للصرف بالمستخلص (Total Certified MOS):","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G13","v":534650,"f":"=SUM(G5:G12)","bg":"#DBEAFE","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":"","al":"center"},{"c":"I13","v":400987.5,"f":"=SUM(I5:I12)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":"","al":"center"}]}]},{"name":"أوامر_التغيير_والخصومات","maxRow":19,"maxCol":7,"colWidths":[8.0,52.0,24.0,18.0,16.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل أوامر التغيير المعتمدة والمطالبات والخصومات الموقعية (VOs & Backcharges)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"متابعة أوامر التعديل والأعمال الإضافية المعتمدة رسمياً والخصومات الموقعية المباشرة المخصومة على المقاول","bg":"#334155","fg":"#F8FAFC","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":38.0,"cells":[{"c":"A4","v":"أولاً: سجل أوامر التغيير والأعمال الإضافية المعتمدة (Approved Variation Orders)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"رقم الأمر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"موضوع وتفاصيل أمر التغيير والبنود الإضافية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"تاريخ اعتماد المالك والاستشاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"القيمة المعتمدة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"نسبة الإنجاز %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"المستحق بالمستخلص الحالي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"رقم خطاب الاعتماد الرسمي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"VO-01","b":true,"al":"center"},{"c":"B6","v":"تعديل نظام العزل المائي للأسطح واستبداله بنظام بولي يوريا فائق الحماية"},{"c":"C6","v":"2025-10-15","al":"center"},{"c":"D6","v":48000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":48000,"f":"=D6*E6","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":"CR-EMP-2025-104","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"VO-02","b":true,"al":"center"},{"c":"B7","v":"إضافة أعمال تدعيم خرساني إضافي لجدران خزان المياه الأرضي وتكبير السعة"},{"c":"C7","v":"2025-11-20","al":"center"},{"c":"D7","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":35000,"f":"=D7*E7","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":"CR-EMP-2025-119","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"VO-03","b":true,"al":"center"},{"c":"B8","v":"تعديل مسارات شبكة التغذية الكهربائية الرئيسية واستبدال مقاطع الكابلات"},{"c":"C8","v":"2026-01-10","al":"center"},{"c":"D8","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":22800,"f":"=D8*E8","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":"CR-EMP-2026-015","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"VO-04","b":true,"al":"center"},{"c":"B9","v":"توريد وتركيب قواطع زجاجية سيكوريت إضافية للمكاتب الإدارية بالدور الأول"},{"c":"C9","v":"2026-02-14","al":"center"},{"c":"D9","v":42000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":21000,"f":"=D9*E9","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"CR-EMP-2026-038","al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"VO-05","b":true,"al":"center"},{"c":"B10","v":"توسعة مدخل المجمع التجاري وتركيب رخام ترافنتينو طبيعي للواجهة"},{"c":"C10","v":"2026-03-01","al":"center"},{"c":"D10","v":65000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":19500,"f":"=D10*E10","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"CR-EMP-2026-052","al":"center"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي أوامر التغيير المعتمدة والمستحقة بالريال السعودي:","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D11","v":218500,"f":"=SUM(D6:D10)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":"","al":"center"},{"c":"F11","v":146300,"f":"=SUM(F6:F10)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"","al":"center"}]},{"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":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ثانياً: سجل الخصومات والمصروفات الموقعية المباشرة المخصومة على المقاول (Site Backcharges)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"رقم الخصم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"بيان سبب الخصم والاستقطاع المباشر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"رقم الإخطار الموقعي أو عدم المطابقة (NCR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"تاريخ الواقعة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"حالة التحقق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"قيمة الخصم المعتمدة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"ملاحظات الاستشاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"BC-01","b":true,"al":"center"},{"c":"B15","v":"خصم استهلاك الكهرباء والمياه المؤقتة للموقع عن شهري يناير وفبراير"},{"c":"C15","v":"SITE-UTL-2026-012","al":"center"},{"c":"D15","v":"2026-02-28","al":"center"},{"c":"E15","v":"محقق وموثق بالفواتير","al":"center"},{"c":"F15","v":6800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"خصم مباشر لصالح المالك"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"BC-02","b":true,"al":"center"},{"c":"B16","v":"تكلفة رفع وترحيل مخلفات إنشائية بمعرفة مقاول آخر بعد إنذار 48 ساعة"},{"c":"C16","v":"NCR-HSE-2026-034","al":"center"},{"c":"D16","v":"2026-03-12","al":"center"},{"c":"E16","v":"إنذار رسمي لم يستجب له","al":"center"},{"c":"F16","v":3500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"مستند لتقرير السلامة"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"BC-03","b":true,"al":"center"},{"c":"B17","v":"تكلفة إعادة اختبارات قلب خرساني Core Test بعد فشل تكسير مكعبات"},{"c":"C17","v":"NCR-QC-2026-041","al":"center"},{"c":"D17","v":"2026-03-20","al":"center"},{"c":"E17","v":"معمل معتمد طرف ثالث","al":"center"},{"c":"F17","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"تحميل مصاريف المختبر"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"BC-04","b":true,"al":"center"},{"c":"B18","v":"إصلاح هبوط رصيف مجاور وبلاط ممر خارجي تضرر من شاحنات التوريد"},{"c":"C18","v":"SITE-OBS-2026-055","al":"center"},{"c":"D18","v":"2026-03-25","al":"center"},{"c":"E18","v":"معاينة مشتركة محضر موقع","al":"center"},{"c":"F18","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"إصلاح مباشر معتمد"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"إجمالي الاستقطاعات والخصومات الموقعية المباشرة (Total Backcharges):","bg":"#F1F5F9","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F19","v":17000,"f":"=SUM(F15:F18)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":"","al":"center"}]}]},{"name":"داشبورد_المؤشرات_المالية","maxRow":19,"maxCol":6,"colWidths":[6.0,24.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة مؤشرات الأداء المالي والتعاقدي للمشروع والمستخلصات (Contract Financial Dashboard)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"متابعة نسب الصرف الإجمالية، استهلاك الدفعة المقدمة، رصيد محجوز الضمان، والتدفقات النقدية المتبقية","bg":"#334155","fg":"#F8FAFC","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"نسبة الصرف التراكمية","bg":"#EFF6FF","fg":"#475569","b":true,"al":"center"},{"c":"C4","v":"رصيد محجوز الضمان","bg":"#EFF6FF","fg":"#475569","b":true,"al":"center"},{"c":"D4","v":"المتبقي من الدفعة المقدمة","bg":"#EFF6FF","fg":"#475569","b":true,"al":"center"},{"c":"E4","v":"صافي المستخلص الحالي","bg":"#EFF6FF","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":""}]},{"r":5,"h":48.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":0,"f":"=شهادة_الدفع_المؤقتة_IPC!E14/بيانات_العقد_والضمانات!C15","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C5","v":0,"f":"=شهادة_الدفع_المؤقتة_IPC!E17","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":450000,"f":"=بيانات_العقد_والضمانات!C17-شهادة_الدفع_المؤقتة_IPC!E16","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":-1335554,"f":"=شهادة_الدفع_المؤقتة_IPC!D24","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"من إجمالي قيمة العقد المعدل","bg":"#EFF6FF","fg":"#64748B","al":"center"},{"c":"C6","v":"المحتجز لحسن التنفيذ","bg":"#EFF6FF","fg":"#64748B","al":"center"},{"c":"D6","v":"للاسترداد من المستخلصات","bg":"#EFF6FF","fg":"#64748B","al":"center"},{"c":"E6","v":"المستحق للصرف للمقاول","bg":"#EFF6FF","fg":"#64748B","al":"center"},{"c":"F6","v":""}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"ملخص الموقف المالي الشامل للتعاقد والمستخلصات (Contract Financial Position Summary)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"البند والبيان المالي للتعاقد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة بالريال السعودي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"النسبة من العقد %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"المرجع والمصدر بالشيت","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"الحالة التعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":1,"al":"center"},{"c":"B10","v":"قيمة العقد الأصلية الموقعة:","b":true},{"c":"C10","v":4500000,"f":"=بيانات_العقد_والضمانات!C13","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":1,"f":"=بيانات_العقد_والضمانات!C13/بيانات_العقد_والضمانات!C15","b":true,"al":"center","nf":"0.0%"},{"c":"E10","v":"جدول التعاقد الأساسي"},{"c":"F10","v":"أساسي","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":2,"al":"center"},{"c":"B11","v":"صافي قيمة أوامر التغيير المعتمدة:","b":true},{"c":"C11","v":0,"f":"=أوامر_التغيير_والخصومات!D12","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":0,"f":"=C11/بيانات_العقد_والضمانات!C15","b":true,"al":"center","nf":"0.0%"},{"c":"E11","v":"سجل أوامر التغيير المعتمدة"},{"c":"F11","v":"معتمد","b":true,"al":"center"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":3,"al":"center"},{"c":"B12","v":"القيمة التعاقدية المعدلة الحالية للمشروع:","b":true},{"c":"C12","v":4500000,"f":"=بيانات_العقد_والضمانات!C15","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":1,"f":"=1","b":true,"al":"center","nf":"0.0%"},{"c":"E12","v":"إجمالي قيمة العقد بعد التعديل"},{"c":"F12","v":"ساري","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"al":"center"},{"c":"B13","v":"إجمالي الأعمال الدائمة والمواد المشونة المنجزة:","b":true},{"c":"C13","v":0,"f":"=شهادة_الدفع_المؤقتة_IPC!E14","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":0,"f":"=C13/بيانات_العقد_والضمانات!C15","b":true,"al":"center","nf":"0.0%"},{"c":"E13","v":"شهادة الدفع المؤقتة رقم 05"},{"c":"F13","v":"إنجاز فعلي","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"al":"center"},{"c":"B14","v":"إجمالي قيمة الدفعة المقدمة المنصرفة للمقاول:","b":true},{"c":"C14","v":450000,"f":"=بيانات_العقد_والضمانات!C17","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":0.1,"f":"=بيانات_العقد_والضمانات!C16","b":true,"al":"center","nf":"0.0%"},{"c":"E14","v":"مقابل خطاب ضمان بنكي"},{"c":"F14","v":"منصرف","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":6,"al":"center"},{"c":"B15","v":"إجمالي الدفعة المقدمة المستردة تراكمياً:","b":true},{"c":"C15","v":0,"f":"=شهادة_الدفع_المؤقتة_IPC!E16","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":0,"f":"=C15/C14","b":true,"al":"center","nf":"0.0%"},{"c":"E15","v":"مسترد من الأعمال الدائمة"},{"c":"F15","v":"مسترد","b":true,"al":"center"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":7,"al":"center"},{"c":"B16","v":"رصيد الدفعة المقدمة المتبقي للاسترداد:","b":true},{"c":"C16","v":450000,"f":"=C14-C15","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":0.1,"f":"=C16/بيانات_العقد_والضمانات!C15","b":true,"al":"center","nf":"0.0%"},{"c":"E16","v":"يسترد من المستخلصات القادمة"},{"c":"F16","v":"متبقي","b":true,"al":"center"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":8,"al":"center"},{"c":"B17","v":"إجمالي رصيد محجوز الضمان المحتجز (Retention):","b":true},{"c":"C17","v":0,"f":"=شهادة_الدفع_المؤقتة_IPC!E17","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":0,"f":"=C17/بيانات_العقد_والضمانات!C15","b":true,"al":"center","nf":"0.0%"},{"c":"E17","v":"محتجز لحين الاستلام الابتدائي"},{"c":"F17","v":"محتجز","b":true,"al":"center"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":9,"al":"center"},{"c":"B18","v":"صافي المبالغ التراكمية المنصرفة للمقاول شاملة الضريبة:","b":true},{"c":"C18","v":0,"f":"=شهادة_الدفع_المؤقتة_IPC!E24","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":0,"f":"=C18/بيانات_العقد_والضمانات!C15","b":true,"al":"center","nf":"0.0%"},{"c":"E18","v":"شاملة الضريبة 15%"},{"c":"F18","v":"مدفوع","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":10,"al":"center"},{"c":"B19","v":"الرصيد المالي التعاقدي المتبقي حتى إتمام المشروع:","b":true},{"c":"C19","v":4500000,"f":"=بيانات_العقد_والضمانات!C15-C13","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"left","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":1,"f":"=C19/بيانات_العقد_والضمانات!C15","b":true,"al":"center","nf":"0.0%"},{"c":"E19","v":"المتبقي من القيمة المعدلة"},{"c":"F19","v":"رصيد متبقي","b":true,"al":"center"}]}]}]}