{"slug":"subcontractor-supplier-statement-of-account","sheets":[{"name":"ملخص أرصدة المقاولين والموردين","maxRow":14,"maxCol":6,"colWidths":[8.0,56.0,18.0,14.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم وملخص أرصدة ومديونيات مقاولي الباطن والموردين (Subcontractors & Suppliers SOA)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"متابعة إجمالي العقود، الأعمال المعتمدة، الدفعات المسددة، محتجز حسن التنفيذ (Retention)، وصافي الرصيد المستحق","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"إجمالي المستخلصات والفواتير (الدائن)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي محتجز ضمان الأعمال (Retention)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي الدفعات المسددة والخصومات","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"صافي المديونية المستحقة للسداد","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":1235000,"f":"=SUM('كشف حساب وحركة الدفعات'!F5:F12)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":27750,"f":"=SUM('كشف حساب وحركة الدفعات'!G5:G12)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":1011500,"f":"=SUM('كشف حساب وحركة الدفعات'!H5:H12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":195750,"f":"=A5-C5-E5","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"Total Certified & Invoiced","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"محتجز ضمان حسن التنفيذ 5%","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"Total Paid & Backcharges","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"Net Payable Balance","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":14.0,"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":"جدول الإعدادات المركزية وفئات الأسعار والمعاملات (Central Setup & Dynamic Rates)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان المعامل / بند الإعداد المركزي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة / الفئة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"التوصيف الفني وملاحظات التطبيق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"نسبة استقطاع دفعة مقدمة من المستخلصات الجارية","b":true},{"c":"C10","v":0.1,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"%","fg":"#1E293B","al":"center"},{"c":"E10","v":"تخصم بنفس نسبة الدفعة المقدمة المصروفة للمقاول عند التعاقد","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"نسبة محتجز ضمان حسن التنفيذ (Retention %)","b":true},{"c":"C11","v":0.05,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"%","fg":"#1E293B","al":"center"},{"c":"E11","v":"تحتجز من كل مستخلص وترد بعد الاستلام الابتدائي وانتهاء فترة الصيانة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"نسبة ضريبة القيمة المضافة المعتمدة (VAT %)","b":true},{"c":"C12","v":0.15,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"%","fg":"#1E293B","al":"center"},{"c":"E12","v":"تحسب على إجمالي قيمة الأعمال والفواتير المعتمدة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":14.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C14","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E14","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"كشف حساب وحركة الدفعات","maxRow":15,"maxCol":9,"colWidths":[7.0,13.0,15.0,28.0,52.0,18.0,15.0,18.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"كشف الحساب التفصيلي وحركة المستخلصات والدفعات لمقاولي الباطن والموردين (Statement of Account Ledger)","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":56.0,"cells":[{"c":"A2","v":"يرصد كل حركة مالية (دفعة مقدمة، مستخلص معتمد، فاتورة توريد، خصم مواد، تحويل بنكي) ويستخرج الرصيد التراكمي لحظياً","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"التاريخ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"رقم المستند / الشيك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"اسم مقاول الباطن / المورد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"بيان الحركة المالية (مستخلص / فاتورة / دفعة مسددة)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي المستحق الدائن (+)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"محتجز ضمان 5%","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المسدد والخصومات المدين (-)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"صافي الرصيد المستحق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"01-09-2026","b":true},{"c":"C5","v":"PO-2026-01","fg":"#1E293B"},{"c":"D5","v":"شركة الإمداد للخرسانة الجاهزة","fg":"#1E293B","al":"center"},{"c":"E5","v":"دفعة مقدمة على حساب توريد خرسانة اللبشة والأساسات","fg":"#1E293B","al":"center"},{"c":"F5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":150000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":-150000,"f":"=F5-G5-H5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"15-09-2026","b":true},{"c":"C6","v":"INV-8841","fg":"#1E293B"},{"c":"D6","v":"شركة الإمداد للخرسانة الجاهزة","fg":"#1E293B","al":"center"},{"c":"E6","v":"فاتورة توريد 420 م3 خرسانة مسلحة للبشة الأساسات (شامل الضريبة)","fg":"#1E293B","al":"center"},{"c":"F6","v":495000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":345000,"f":"=I5+F6-G6-H6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"25-09-2026","b":true},{"c":"C7","v":"TRN-9012","fg":"#1E293B"},{"c":"D7","v":"شركة الإمداد للخرسانة الجاهزة","fg":"#1E293B","al":"center"},{"c":"E7","v":"سداد دفعة بتحويل بنكي على حساب الفاتورة رقم INV-8841","fg":"#1E293B","al":"center"},{"c":"F7","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":280000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":65000,"f":"=I6+F7-G7-H7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"28-09-2026","b":true},{"c":"C8","v":"IPC-SUB-01","fg":"#1E293B"},{"c":"D8","v":"مؤسسة البنيان للحدادة والنجارة","fg":"#1E293B","al":"center"},{"c":"E8","v":"مستخلص جاري رقم (1) لمصنعيات نجارة وحدادة القواعد واللبشة","fg":"#1E293B","al":"center"},{"c":"F8","v":220000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":11000,"f":"=F8*'ملخص أرصدة المقاولين والموردين'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":180000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":29000,"f":"=F8-G8-H8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"05-10-2026","b":true},{"c":"C9","v":"IPC-SUB-02","fg":"#1E293B"},{"c":"D9","v":"مؤسسة البنيان للحدادة والنجارة","fg":"#1E293B","al":"center"},{"c":"E9","v":"مستخلص جاري رقم (2) لمصنعيات أعمدة وسقف الدور الأرضي","fg":"#1E293B","al":"center"},{"c":"F9","v":195000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":9750,"f":"=F9*'ملخص أرصدة المقاولين والموردين'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":160000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":54250,"f":"=I8+F9-G9-H9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"08-10-2026","b":true},{"c":"C10","v":"DED-004","fg":"#1E293B"},{"c":"D10","v":"مؤسسة البنيان للحدادة والنجارة","fg":"#1E293B","al":"center"},{"c":"E10","v":"خصم قيمة تلفيات شدة خشبية ومهمات سلامة مسحوبة من مخزن الموقع","fg":"#1E293B","al":"center"},{"c":"F10","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":6500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":47750,"f":"=I9+F10-G10-H10","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"12-10-2026","b":true},{"c":"C11","v":"IPC-SUB-01","fg":"#1E293B"},{"c":"D11","v":"مكتب الرواد لأعمال المباني والبياض","fg":"#1E293B","al":"center"},{"c":"E11","v":"مستخلص جاري رقم (1) لأعمال مباني الدور الأرضي والأول","fg":"#1E293B","al":"center"},{"c":"F11","v":140000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":7000,"f":"=F11*'ملخص أرصدة المقاولين والموردين'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":115000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":18000,"f":"=F11-G11-H11","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"15-10-2026","b":true},{"c":"C12","v":"INV-9104","fg":"#1E293B"},{"c":"D12","v":"شركة الكابلات والأنظمة الكهربائية","fg":"#1E293B","al":"center"},{"c":"E12","v":"فاتورة توريد خراطيم وعلب وكابلات التأسيس للدور الأرضي والأول","fg":"#1E293B","al":"center"},{"c":"F12","v":185000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":120000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":65000,"f":"=F12-G12-H12","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"صافي الرصيد الإجمالي المستحق لمقاولي الباطن والموردين (Net Payable Balance)","bg":"#DCFCE7","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I13","v":195750,"f":"=SUM(F5:F12)-SUM(G5:G12)-SUM(H5:H12)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":14.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""},{"c":"I14","v":""}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G15","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]}]}