{"slug":"subcontractors-ipc-retention-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات المستخلصات","maxRow":28,"maxCol":12,"colWidths":[15.0,32.0,20.0,13.0,18.0,13.0,13.0,16.0,20.0,13.0,13.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم التنفيذية لمتابعة المستخلصات الجارية ومحتجزات الضمان ومديونيات المقاولين (IPC & Retention Dashboard)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"متابعة أداء حزم الأعمال التخصصية، الرصد التراكمي للاستقطاعات وتأمين الأعمال، ومراقبة جداول أعمار الديون وفق أصول إدارة المشاريع","bg":"#334155","fg":"#E2E8F0","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي قيمة عقود مقاولي الباطن","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي الأعمال المنفذة التراكمية","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي المسدد فعلياً للمقاولين","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"إجمالي محتجزات الضمان المحتجزة","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"صافي المديونيات المستحقة القائمة","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"K4","v":"رصيد الدفعات المقدمة المتبقية","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":57600000,"f":"='إعدادات العقود ومحتجزات الضمان'!$E$22","fg":"#2563EB","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":45620000,"f":"=SUM(D11:D16)","fg":"#2563EB","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":33342950,"f":"=SUM(J11:J16)","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":4562000,"f":"=SUM(G11:G16)","fg":"#0D9488","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"I5","v":5918050,"f":"=SUM(K11:K16)","fg":"#D97706","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"K5","v":1797000,"f":"='إعدادات العقود ومحتجزات الضمان'!$F$22-SUM(F11:F16)","fg":"#E11D48","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"قيمة العقود الموقعة لكافة الحزم (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"إجمالي الأعمال التراكمية المنفذة (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"السيولة المنصرفة فعلياً للمقاولين (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"رصيد تأمين الأعمال تحت حيازة الشركة (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I6","v":"مستحقات واجبة السداد لمقاولي الباطن (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"K6","v":"المتبقي للاسترداد من المقاولين (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":10.1,"cells":[{"c":"A7","v":"","cs":2},{"skip":true},{"c":"C7","v":"","cs":2},{"skip":true},{"c":"E7","v":"","cs":2},{"skip":true},{"c":"G7","v":"","cs":2},{"skip":true},{"c":"I7","v":"","cs":2},{"skip":true},{"c":"K7","v":"","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":""},{"c":"G8","v":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""},{"c":"K8","v":""},{"c":"L8","v":""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"أولاً: ملخص موقف المستخلصات التراكمية ومحتجزات الضمان حسب حزم الأعمال التخصصية (Subcontractor Packages Summary)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"كود المقاول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"اسم مقاول الباطن وحزمة الأعمال","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C10","v":"قيمة العقد (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"الأعمال المنفذة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"نسبة الإنجاز المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"استرداد الدفعة المقدمة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"محتجز الضمان (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"استقطاعات أخرى","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I10","v":"صافي المستحق للصرف","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J10","v":"المسدد فعلياً (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K10","v":"الرصيد القائم المستحق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L10","v":"تقييم الموقف المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"SUB-01","b":true,"al":"center"},{"c":"B11","v":"شركة الأساسات المتطورة للمقاولات","f":"='إعدادات العقود ومحتجزات الضمان'!C16"},{"c":"C11","v":4800000,"f":"='إعدادات العقود ومحتجزات الضمان'!E16","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":4800000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A11)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":1,"f":"=IF(C11>0, D11/C11, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":720000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A11)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":480000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A11)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":12000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A11)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":4126200,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A11)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":4126200,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A11)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":0,"f":"=I11-J11","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L11","v":"إنجاز كامل - مرحلة الإفراج الأولى"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"SUB-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"شركة البنيان للإنشاءات والخرسانات","f":"='إعدادات العقود ومحتجزات الضمان'!C17","bg":"#F8FAFC"},{"c":"C12","v":18500000,"f":"='إعدادات العقود ومحتجزات الضمان'!E17","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":16100000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A12)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":0.87027,"f":"=IF(C12>0, D12/C12, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":2415000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A12)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":1610000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A12)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":53000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A12)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":13825300,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A12)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":13481625,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A12)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":343675,"f":"=I12-J12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L12","v":"أعمال متقدمة - جاري تدقيق الختامي","bg":"#F8FAFC"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"SUB-03","b":true,"al":"center"},{"c":"B13","v":"مؤسسة الإتقان للتشييد والتعمير","f":"='إعدادات العقود ومحتجزات الضمان'!C18"},{"c":"C13","v":5200000,"f":"='إعدادات العقود ومحتجزات الضمان'!E18","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":4050000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":0.778846,"f":"=IF(C13>0, D13/C13, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":607500,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":405000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":10000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":3481625,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":2834750,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":646875,"f":"=I13-J13","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L13","v":"موقف سليم - مستخلص ختامي تحت الصرف"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"SUB-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"شركة تبريد وطاقة المتخصصة للأعمال","f":"='إعدادات العقود ومحتجزات الضمان'!C19","bg":"#F8FAFC"},{"c":"C14","v":14200000,"f":"='إعدادات العقود ومحتجزات الضمان'!E19","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":10950000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A14)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":0.771127,"f":"=IF(C14>0, D14/C14, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":1642500,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A14)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":1095000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A14)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A14)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":9444375,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A14)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":7151250,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A14)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":2293125,"f":"=I14-J14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L14","v":"أعمال متقدمة - تدقيق تسليم التكييف","bg":"#F8FAFC"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"SUB-05","b":true,"al":"center"},{"c":"B15","v":"شركة واجهات الألمنيوم والزجاج الحديثة","f":"='إعدادات العقود ومحتجزات الضمان'!C20"},{"c":"C15","v":8200000,"f":"='إعدادات العقود ومحتجزات الضمان'!E20","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":5100000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A15)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":0.621951,"f":"=IF(C15>0, D15/C15, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":765000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A15)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":510000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A15)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A15)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":4398750,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A15)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":3450000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A15)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":948750,"f":"=I15-J15","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L15","v":"أعمال متقدمة - فحص الاختبارات المائية"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"SUB-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"مؤسسة الديكورات الراقية والتشطيبات","f":"='إعدادات العقود ومحتجزات الضمان'!C21","bg":"#F8FAFC"},{"c":"C16","v":6700000,"f":"='إعدادات العقود ومحتجزات الضمان'!E21","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":4620000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":0.689552,"f":"=IF(C16>0, D16/C16, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F16","v":693000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":462000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":3984750,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":2299125,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":1685625,"f":"=I16-J16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L16","v":"أعمال جارية - انتظام الدفعات المرحلية","bg":"#F8FAFC"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"إجمالي عقود مقاولي الباطن والمستخلصات","bg":"#F1F5F9","b":true},{"c":"C17","v":57600000,"f":"=SUM(C11:C16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D17","v":45620000,"f":"=SUM(D11:D16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":0.792014,"f":"=IF(C17>0, D17/C17, 0)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F17","v":6843000,"f":"=SUM(F11:F16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":4562000,"f":"=SUM(G11:G16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":75000,"f":"=SUM(H11:H16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":39261000,"f":"=SUM(I11:I16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":33342950,"f":"=SUM(J11:J16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K17","v":5918050,"f":"=SUM(K11:K16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L17","v":"موقف مالي متوازن ومراقب","bg":"#F1F5F9","b":true}]},{"r":18,"h":28.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""},{"c":"H18","v":""},{"c":"I18","v":""},{"c":"J18","v":""},{"c":"K18","v":""},{"c":"L18","v":""}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"ثانياً: التحليل الزمني لأعمار الديون والمديونيات القائمة لمقاولي الباطن (Subcontractor Payables Aging Analysis)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":"فئة التقادم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B20","v":"التوصيف الزمني لفترة الاستحقاق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C20","v":"عدد المستخلصات القائمة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D20","v":"إجمالي المبالغ المستحقة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E20","v":"محتجز الضمان المرتبط (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F20","v":"صافي المستحقات واجبة السداد (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G20","v":"نسبة التقادم من إجمالي المديونية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H20","v":"متوسط فترة التأخير (يوم)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I20","v":"مستوى مخاطر التعثر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J20","v":"الإجراء المالي والتنفيذي الموصى به (Recommended Treasury Action)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":35.0,"cells":[{"c":"A21","v":"0-30","b":true,"al":"center"},{"c":"B21","v":"فترة الائتمان الجارية (أقل من 30 يوماً)"},{"c":"C21","v":7,"f":"=COUNTIFS('سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A21, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","al":"center","nf":"#,##0"},{"c":"D21","v":8518050,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A21, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":990000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A21, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F21","v":5918050,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A21)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":0,"f":"=IF($F$25>0, F21/$F$25, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"H21","v":0,"f":"=IF(C21>0, IFERROR(AVERAGEIFS('سجل المستخلصات التفصيلي IPC Log'!$R$5:$R$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A21, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\"), 0), 0)","al":"center","nf":"#,##0"},{"c":"I21","v":"مخاطر منخفضة","b":true,"al":"center"},{"c":"J21","v":"جدولة الصرف الطبيعي ضمن دورة المدفوعات الشهرية","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"31-60","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"استحقاقات متأخرة جزئياً (من 31 إلى 60 يوماً)","bg":"#F8FAFC"},{"c":"C22","v":0,"f":"=COUNTIFS('سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A22, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D22","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A22, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A22, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F22","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A22)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":0,"f":"=IF($F$25>0, F22/$F$25, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H22","v":0,"f":"=IF(C22>0, IFERROR(AVERAGEIFS('سجل المستخلصات التفصيلي IPC Log'!$R$5:$R$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A22, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\"), 0), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I22","v":"مخاطر متوسطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J22","v":"تسريع تدقيق مطابقة مهندس الموقع ومطابقة الفواتير","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":35.0,"cells":[{"c":"A23","v":"61-90","b":true,"al":"center"},{"c":"B23","v":"متأخرات حرجة (من 61 إلى 90 يوماً)"},{"c":"C23","v":0,"f":"=COUNTIFS('سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A23, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","al":"center","nf":"#,##0"},{"c":"D23","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A23, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A23, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F23","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A23)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":0,"f":"=IF($F$25>0, F23/$F$25, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"H23","v":0,"f":"=IF(C23>0, IFERROR(AVERAGEIFS('سجل المستخلصات التفصيلي IPC Log'!$R$5:$R$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A23, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\"), 0), 0)","al":"center","nf":"#,##0"},{"c":"I23","v":"مخاطر مرتفعة","b":true,"al":"center"},{"c":"J23","v":"إصدار دفعة تسوية فورية لتجنب تباطؤ وتيرة العمل بالموقع","cs":3},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"+90","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"مديونيات متعثرة ومعلقة (أكثر من 90 يوماً)","bg":"#F8FAFC"},{"c":"C24","v":0,"f":"=COUNTIFS('سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A24, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D24","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A24, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A24, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F24","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A24)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G24","v":0,"f":"=IF($F$25>0, F24/$F$25, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H24","v":0,"f":"=IF(C24>0, IFERROR(AVERAGEIFS('سجل المستخلصات التفصيلي IPC Log'!$R$5:$R$34, 'سجل المستخلصات التفصيلي IPC Log'!$S$5:$S$34, A24, 'سجل المستخلصات التفصيلي IPC Log'!$Q$5:$Q$34, \">0\"), 0), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I24","v":"مخاطر حرجة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J24","v":"مراجعة فنية وقانونية للمطالبات وبحث التسوية الودية","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B25","v":"إجمالي المديونيات القائمة حسب فترات التقادم","bg":"#F1F5F9","b":true},{"c":"C25","v":7,"f":"=SUM(C21:C24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D25","v":8518050,"f":"=SUM(D21:D24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E25","v":990000,"f":"=SUM(E21:E24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F25","v":5918050,"f":"=SUM(F21:F24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G25","v":0,"f":"=SUM(G21:G24)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H25","v":0,"f":"=IF(C25>0, IFERROR(AVERAGEIF(H21:H24, \">0\"), 0), 0)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":"موقف سيولة منضبط","bg":"#F1F5F9","b":true,"al":"center"},{"c":"J25","v":"تطبيق برنامج تسوية تدريجي للمقاولين","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":26,"h":28.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":""},{"c":"C26","v":""},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""},{"c":"G26","v":""},{"c":"H26","v":""},{"c":"I26","v":""},{"c":"J26","v":""},{"c":"K26","v":""},{"c":"L26","v":""}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"إعداد ومطابقة: مهندس المكتب الفني وحصر المستخلصات (Quantity Surveyor)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E27","v":"مراجعة وتدقيق: مدير الحسابات ومراقبة العقود (Contracts Accounts Controller)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I27","v":"اعتماد الإدارة التنفيذية: المدير المالي ومدير المشروع (CFO & Project Director)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":75.0,"cells":[{"c":"A28","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E28","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":"الاسم: .................................................   التوقيع والختم: ....................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}],"charts":[{"title":"مقارنة قيمة العقد والأعمال المنفذة والمسدد فعلياً حسب حزم مقاولي الباطن (SAR)","type":"bar","grouping":"clustered","anchorRow":30,"anchorCol":0,"categories":["SUB-01","SUB-02","SUB-03","SUB-04","SUB-05","SUB-06"],"series":[{"name":"قيمة العقد (SAR)","valRef":"'لوحة التحكم ومؤشرات المستخلصات'!$C$11:$C$16","values":[4800000.0,18500000.0,5200000.0,14200000.0,8200000.0,6700000.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات المستخلصات'!$C$10","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"الأعمال المنفذة (SAR)","valRef":"'لوحة التحكم ومؤشرات المستخلصات'!$D$11:$D$16","values":[4800000.0,16100000.0,4050000.0,10950000.0,5100000.0,4620000.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات المستخلصات'!$D$10","nf":"#,##0;\\(#,##0\\);\"-\""}],"catRef":"'لوحة التحكم ومؤشرات المستخلصات'!$A$11:$A$16"},{"title":"توزيع محتجزات الضمان والمديونيات القائمة المستحقة حسب مقاولي الباطن (SAR)","type":"bar","grouping":"clustered","anchorRow":30,"anchorCol":6,"categories":["SUB-01","SUB-02","SUB-03","SUB-04","SUB-05","SUB-06"],"series":[{"name":"محتجز الضمان (SAR)","valRef":"'لوحة التحكم ومؤشرات المستخلصات'!$G$11:$G$16","values":[480000.0,1610000.0,405000.0,1095000.0,510000.0,462000.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات المستخلصات'!$G$10","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"الرصيد القائم المستحق","valRef":"'لوحة التحكم ومؤشرات المستخلصات'!$K$11:$K$16","values":[0.0,343675.0,646875.0,2293125.0,948750.0,1685625.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات المستخلصات'!$K$10","nf":"#,##0;\\(#,##0\\);\"-\""}],"catRef":"'لوحة التحكم ومؤشرات المستخلصات'!$A$11:$A$16"}]},{"name":"إعدادات العقود ومحتجزات الضمان","maxRow":22,"maxCol":8,"colWidths":[8.0,24.0,35.0,42.0,26.0,13.0,20.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات العقود ومحتجزات الضمان وحزم مقاولي الباطن (Subcontracting & Retention Parameters)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"قواعد الاستقطاعات التعاقدية، نسب محتجز الضمان، استرداد الدفعات المقدمة، ومحددات فترات التقادم المحاسبي","bg":"#334155","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: محددات وسياسات الاستقطاعات التعاقدية والمالية (Contractual Deductions & Retention Policies)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"المحدد التعاقدي / السياسة المالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القيمة / النسبة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المرجعية النظامية والتعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ملاحظات التطبيق في المستخلصات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"نسبة محتجز ضمان الأعمال من كل مستخلص (Standard Retention)","bg":"#F8FAFC"},{"c":"C6","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D6","v":"10.0%","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"عقود الفيديك FIDIC Red Book المادة 14.3","bg":"#F8FAFC"},{"c":"F6","v":"يُخصم من كل مستخلص جاري لحين بلوغ الحد الأقصى","bg":"#F8FAFC"},{"c":"G6","v":""},{"c":"H6","v":""}]},{"r":7,"h":128.0,"cells":[{"c":"A7","v":2,"b":true,"al":"center"},{"c":"B7","v":"الحد الأقصى التراكمي لمحتجز الضمان من قيمة العقد (Retention Cap)"},{"c":"C7","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D7","v":"5.0%","al":"center"},{"c":"E7","v":"شروط العقد العامة للمقاولات"},{"c":"F7","v":"يتوقف الاستقطاع عند وصول المحتجز لنسبة 5% من العقد"},{"c":"G7","v":""},{"c":"H7","v":""}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"نسبة استرداد الدفعة المقدمة من الأعمال المنجزة (Advance Recovery)","bg":"#F8FAFC"},{"c":"C8","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D8","v":"15.0%","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"جدول سداد الدفعات المقدمة","bg":"#F8FAFC"},{"c":"F8","v":"تُستقطع بنسبة 15% من صافي الأعمال بكل مستخلص","bg":"#F8FAFC"},{"c":"G8","v":""},{"c":"H8","v":""}]},{"r":9,"h":104.0,"cells":[{"c":"A9","v":4,"b":true,"al":"center"},{"c":"B9","v":"نسبة ضريبة القيمة المضافة النظامية (VAT Rate)"},{"c":"C9","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":"15.0%","al":"center"},{"c":"E9","v":"أنظمة هيئة الزكاة والضريبة والجمارك ZATCA"},{"c":"F9","v":"تُطبق على صافي المستخلص بعد الاستقطاعات المباشرة"},{"c":"G9","v":""},{"c":"H9","v":""}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"فترة الائتمان وسداد المستخلص التعاقدية (Payment Due Days)","bg":"#F8FAFC"},{"c":"C10","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":"30 يوماً","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"الشروط الخاصة للعقد الموحد للمشاريع","bg":"#F8FAFC"},{"c":"F10","v":"المدة المقررة لسداد المستخلص بعد التقديم والتدقيق","bg":"#F8FAFC"},{"c":"G10","v":""},{"c":"H10","v":""}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":6,"b":true,"al":"center"},{"c":"B11","v":"دفعة الإفراج الأولى عن محتجز الضمان (TOC Release)"},{"c":"C11","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"50.0%","al":"center"},{"c":"E11","v":"شهادة الاستلام الابتدائي للمشروع TOC"},{"c":"F11","v":"تُصرف للمقاول فور صدور شهادة الإنجاز والاستلام الابتدائي"},{"c":"G11","v":""},{"c":"H11","v":""}]},{"r":12,"h":128.0,"cells":[{"c":"A12","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"دفعة الإفراج الثانية عن محتجز الضمان (DNP Final Release)","bg":"#F8FAFC"},{"c":"C12","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"50.0%","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"شهادة الاستلام النهائي وانقضاء فترة الإشعار بالعيوب DNP","bg":"#F8FAFC"},{"c":"F12","v":"تُصرف عند انتهاء فترة الصيانة التعاقدية (12 شهراً)","bg":"#F8FAFC"},{"c":"G12","v":""},{"c":"H12","v":""}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"ثانياً: سجل حزم الأعمال ومقاولي الباطن والبيانات التعاقدية (Subcontractor Master Registry)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"كود المقاول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C15","v":"اسم مقاول الباطن التخصصي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D15","v":"حزمة الأعمال والمجال","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E15","v":"قيمة العقد الإجمالية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F15","v":"الدفعة المقدمة المصروفة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G15","v":"تاريخ توقيع العقد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H15","v":"تاريخ الإنجاز المخطط","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"SUB-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":"شركة الأساسات المتطورة للمقاولات","bg":"#F8FAFC"},{"c":"D16","v":"أعمال الحفر والإحلال وسند الجوانب ونزح المياه","bg":"#F8FAFC"},{"c":"E16","v":4800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F16","v":720000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G16","v":"2025-01-15","bg":"#F8FAFC","al":"center"},{"c":"H16","v":"2025-06-30","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":2,"b":true,"al":"center"},{"c":"B17","v":"SUB-02","b":true,"al":"center"},{"c":"C17","v":"شركة البنيان للإنشاءات والخرسانات"},{"c":"D17","v":"أعمال الهيكل الإنشائي والخرسانات المسلحة والشدات"},{"c":"E17","v":18500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F17","v":2775000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G17","v":"2025-02-01","al":"center"},{"c":"H17","v":"2026-03-31","al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"SUB-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C18","v":"مؤسسة الإتقان للتشييد والتعمير","bg":"#F8FAFC"},{"c":"D18","v":"أعمال المباني والعزل والبياض والمحارة الداخلية","bg":"#F8FAFC"},{"c":"E18","v":5200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F18","v":780000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G18","v":"2025-05-15","bg":"#F8FAFC","al":"center"},{"c":"H18","v":"2026-05-31","bg":"#F8FAFC","al":"center"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":4,"b":true,"al":"center"},{"c":"B19","v":"SUB-04","b":true,"al":"center"},{"c":"C19","v":"شركة تبريد وطاقة المتخصصة للأعمال"},{"c":"D19","v":"الأعمال الكهروميكانيكية MEP والتكييف ومكافحة الحريق"},{"c":"E19","v":14200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F19","v":2130000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G19","v":"2025-04-01","al":"center"},{"c":"H19","v":"2026-08-31","al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"SUB-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C20","v":"شركة واجهات الألمنيوم والزجاج الحديثة","bg":"#F8FAFC"},{"c":"D20","v":"أعمال الواجهات الزجاجية الإنشائية والكلادينج والألمنيوم","bg":"#F8FAFC"},{"c":"E20","v":8200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F20","v":1230000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G20","v":"2025-07-01","bg":"#F8FAFC","al":"center"},{"c":"H20","v":"2026-09-30","bg":"#F8FAFC","al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":6,"b":true,"al":"center"},{"c":"B21","v":"SUB-06","b":true,"al":"center"},{"c":"C21","v":"مؤسسة الديكورات الراقية والتشطيبات"},{"c":"D21","v":"أعمال الجبس بورد والأرضيات والدهانات والتشطيب الداخلي"},{"c":"E21","v":6700000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F21","v":1005000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G21","v":"2025-08-15","al":"center"},{"c":"H21","v":"2026-11-30","al":"center"}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B22","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C22","v":"إجمالي عقود مقاولي الباطن والدفعات المقدمة","bg":"#F1F5F9","b":true},{"c":"D22","v":"6 حزم تخصصية رئيسية","bg":"#F1F5F9","b":true},{"c":"E22","v":57600000,"f":"=SUM(E16:E21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F22","v":8640000,"f":"=SUM(F16:F21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G22","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H22","v":"-","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"سجل المستخلصات التفصيلي IPC Log","maxRow":35,"maxCol":20,"colWidths":[12.0,15.0,14.0,35.0,18.0,45.0,22.0,20.0,13.0,18.0,22.0,18.0,24.0,16.0,22.0,16.0,22.0,14.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل القيود والمستخلصات الجارية لمقاولي الباطن (Subcontractors Cumulative IPC Ledger)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":20},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"سجل تفصيلي لحصر الأعمال المنجزة، استقطاعات الدفعة المقدمة، محتجزات الضمان، ضريبة القيمة المضافة، والمسدد الفعلي وأعمار الديون","bg":"#334155","fg":"#E2E8F0","al":"center","cs":20},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""},{"c":"R3","v":""},{"c":"S3","v":""},{"c":"T3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم القيد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تاريخ التقديم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"كود المقاول","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"اسم مقاول الباطن","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"رقم المستخلص","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"بيان وتوصيف حزمة الأعمال المنفذة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"قيمة الأعمال المنجزة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"استرداد الدفعة المقدمة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"محتجز الضمان 10% (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"استقطاعات وغرامات (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"صافي المستخلص قبل الضريبة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"ضريبة القيمة المضافة 15% (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"صافي المستحق للصرف شامل الضريبة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"تاريخ الاستحقاق التعاقدي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"المسدد فعلياً (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"تاريخ السداد الفعلي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"الرصيد المتبقي المستحق (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"R4","v":"أيام التقادم (Aging)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"S4","v":"شريحة عمر الدين","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"T4","v":"موقف السداد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":"IPC-001","b":true,"al":"center"},{"c":"B5","v":"2025-02-15","al":"center"},{"c":"C5","v":"SUB-01","b":true,"al":"center"},{"c":"D5","v":"شركة الأساسات المتطورة للمقاولات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C5, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E5","v":"مستخلص 1","al":"center"},{"c":"F5","v":"أعمال الحفر للمرحلة الأولى ونزح المياه الجوفية"},{"c":"G5","v":950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":142500,"f":"=ROUND(G5*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I5","v":95000,"f":"=ROUND(G5*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K5","v":712500,"f":"=G5-H5-I5-J5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L5","v":106875,"f":"=ROUND(K5*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M5","v":819375,"f":"=K5+L5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N5","v":"2025-03-17","al":"center"},{"c":"O5","v":819375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P5","v":"2025-03-15","al":"center"},{"c":"Q5","v":0,"f":"=M5-O5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R5","v":0,"f":"=IF(Q5<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N5)))","al":"center","nf":"#,##0"},{"c":"S5","v":"مسدد","f":"=IF(Q5<=0, \"مسدد\", IF(R5<=30, \"0-30\", IF(R5<=60, \"31-60\", IF(R5<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T5","v":"مسدد بالكامل","f":"=IF(Q5<=0, \"مسدد بالكامل\", IF(O5>0, \"مسدد جزئياً\", IF(R5>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"IPC-002","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"2025-03-15","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"SUB-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D6","v":"شركة الأساسات المتطورة للمقاولات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C6, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E6","v":"مستخلص 2","bg":"#F8FAFC","al":"center"},{"c":"F6","v":"استكمال أعمال الحفر وسند الجوانب بالخوازيق اللوحية","bg":"#F8FAFC"},{"c":"G6","v":1400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":210000,"f":"=ROUND(G6*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":140000,"f":"=ROUND(G6*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":1038000,"f":"=G6-H6-I6-J6","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L6","v":155700,"f":"=ROUND(K6*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M6","v":1193700,"f":"=K6+L6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N6","v":"2025-04-14","bg":"#F8FAFC","al":"center"},{"c":"O6","v":1193700,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P6","v":"2025-04-12","bg":"#F8FAFC","al":"center"},{"c":"Q6","v":0,"f":"=M6-O6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R6","v":0,"f":"=IF(Q6<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N6)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S6","v":"مسدد","f":"=IF(Q6<=0, \"مسدد\", IF(R6<=30, \"0-30\", IF(R6<=60, \"31-60\", IF(R6<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T6","v":"مسدد بالكامل","f":"=IF(Q6<=0, \"مسدد بالكامل\", IF(O6>0, \"مسدد جزئياً\", IF(R6>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":"IPC-003","b":true,"al":"center"},{"c":"B7","v":"2025-03-20","al":"center"},{"c":"C7","v":"SUB-02","b":true,"al":"center"},{"c":"D7","v":"شركة البنيان للإنشاءات والخرسانات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C7, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E7","v":"مستخلص 1","al":"center"},{"c":"F7","v":"صب الخرسانة العادية والمسلحة للأساسات العميقة"},{"c":"G7","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":277500,"f":"=ROUND(G7*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":185000,"f":"=ROUND(G7*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":1387500,"f":"=G7-H7-I7-J7","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L7","v":208125,"f":"=ROUND(K7*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M7","v":1595625,"f":"=K7+L7","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N7","v":"2025-04-19","al":"center"},{"c":"O7","v":1595625,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P7","v":"2025-04-18","al":"center"},{"c":"Q7","v":0,"f":"=M7-O7","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R7","v":0,"f":"=IF(Q7<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N7)))","al":"center","nf":"#,##0"},{"c":"S7","v":"مسدد","f":"=IF(Q7<=0, \"مسدد\", IF(R7<=30, \"0-30\", IF(R7<=60, \"31-60\", IF(R7<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T7","v":"مسدد بالكامل","f":"=IF(Q7<=0, \"مسدد بالكامل\", IF(O7>0, \"مسدد جزئياً\", IF(R7>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":"IPC-004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"2025-04-18","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"SUB-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D8","v":"شركة الأساسات المتطورة للمقاولات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C8, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E8","v":"مستخلص 3","bg":"#F8FAFC","al":"center"},{"c":"F8","v":"أعمال الإحلال والدمك واختبارات بروكتور وسند التربة","bg":"#F8FAFC"},{"c":"G8","v":1250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":187500,"f":"=ROUND(G8*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":125000,"f":"=ROUND(G8*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":937500,"f":"=G8-H8-I8-J8","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L8","v":140625,"f":"=ROUND(K8*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M8","v":1078125,"f":"=K8+L8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N8","v":"2025-05-18","bg":"#F8FAFC","al":"center"},{"c":"O8","v":1078125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P8","v":"2025-05-16","bg":"#F8FAFC","al":"center"},{"c":"Q8","v":0,"f":"=M8-O8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R8","v":0,"f":"=IF(Q8<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N8)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S8","v":"مسدد","f":"=IF(Q8<=0, \"مسدد\", IF(R8<=30, \"0-30\", IF(R8<=60, \"31-60\", IF(R8<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T8","v":"مسدد بالكامل","f":"=IF(Q8<=0, \"مسدد بالكامل\", IF(O8>0, \"مسدد جزئياً\", IF(R8>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":"IPC-005","b":true,"al":"center"},{"c":"B9","v":"2025-04-25","al":"center"},{"c":"C9","v":"SUB-02","b":true,"al":"center"},{"c":"D9","v":"شركة البنيان للإنشاءات والخرسانات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C9, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E9","v":"مستخلص 2","al":"center"},{"c":"F9","v":"أعمال جدران القبو ورقاب الأعمدة والعزل المائي المزدوج"},{"c":"G9","v":2400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":360000,"f":"=ROUND(G9*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":240000,"f":"=ROUND(G9*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":15000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":1785000,"f":"=G9-H9-I9-J9","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L9","v":267750,"f":"=ROUND(K9*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M9","v":2052750,"f":"=K9+L9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N9","v":"2025-05-25","al":"center"},{"c":"O9","v":2052750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P9","v":"2025-05-22","al":"center"},{"c":"Q9","v":0,"f":"=M9-O9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R9","v":0,"f":"=IF(Q9<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N9)))","al":"center","nf":"#,##0"},{"c":"S9","v":"مسدد","f":"=IF(Q9<=0, \"مسدد\", IF(R9<=30, \"0-30\", IF(R9<=60, \"31-60\", IF(R9<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T9","v":"مسدد بالكامل","f":"=IF(Q9<=0, \"مسدد بالكامل\", IF(O9>0, \"مسدد جزئياً\", IF(R9>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":"IPC-006","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"2025-05-15","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"SUB-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":"شركة الأساسات المتطورة للمقاولات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C10, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E10","v":"مستخلص 4 (ختامي الحفر)","bg":"#F8FAFC","al":"center"},{"c":"F10","v":"حصر نهائي لأعمال الحفر والردم المحيط بالاختبارات","bg":"#F8FAFC"},{"c":"G10","v":1200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":180000,"f":"=ROUND(G10*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":120000,"f":"=ROUND(G10*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":900000,"f":"=G10-H10-I10-J10","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L10","v":135000,"f":"=ROUND(K10*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M10","v":1035000,"f":"=K10+L10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N10","v":"2025-06-14","bg":"#F8FAFC","al":"center"},{"c":"O10","v":1035000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P10","v":"2025-06-12","bg":"#F8FAFC","al":"center"},{"c":"Q10","v":0,"f":"=M10-O10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R10","v":0,"f":"=IF(Q10<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N10)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S10","v":"مسدد","f":"=IF(Q10<=0, \"مسدد\", IF(R10<=30, \"0-30\", IF(R10<=60, \"31-60\", IF(R10<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T10","v":"مسدد بالكامل","f":"=IF(Q10<=0, \"مسدد بالكامل\", IF(O10>0, \"مسدد جزئياً\", IF(R10>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":11,"h":35.0,"cells":[{"c":"A11","v":"IPC-007","b":true,"al":"center"},{"c":"B11","v":"2025-05-28","al":"center"},{"c":"C11","v":"SUB-02","b":true,"al":"center"},{"c":"D11","v":"شركة البنيان للإنشاءات والخرسانات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C11, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E11","v":"مستخلص 3","al":"center"},{"c":"F11","v":"صب خرسانة سقف القبو وسقف الأرضي الخرساني"},{"c":"G11","v":2950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":442500,"f":"=ROUND(G11*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":295000,"f":"=ROUND(G11*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":2212500,"f":"=G11-H11-I11-J11","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L11","v":331875,"f":"=ROUND(K11*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M11","v":2544375,"f":"=K11+L11","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N11","v":"2025-06-27","al":"center"},{"c":"O11","v":2544375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P11","v":"2025-06-25","al":"center"},{"c":"Q11","v":0,"f":"=M11-O11","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R11","v":0,"f":"=IF(Q11<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N11)))","al":"center","nf":"#,##0"},{"c":"S11","v":"مسدد","f":"=IF(Q11<=0, \"مسدد\", IF(R11<=30, \"0-30\", IF(R11<=60, \"31-60\", IF(R11<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T11","v":"مسدد بالكامل","f":"=IF(Q11<=0, \"مسدد بالكامل\", IF(O11>0, \"مسدد جزئياً\", IF(R11>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":12,"h":35.0,"cells":[{"c":"A12","v":"IPC-008","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"2025-06-15","bg":"#F8FAFC","al":"center"},{"c":"C12","v":"SUB-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":"مؤسسة الإتقان للتشييد والتعمير","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C12, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E12","v":"مستخلص 1","bg":"#F8FAFC","al":"center"},{"c":"F12","v":"توريد وبناء الطابوق الإسمنتي الخلوي للبدروم والأرضي","bg":"#F8FAFC"},{"c":"G12","v":650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":97500,"f":"=ROUND(G12*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":65000,"f":"=ROUND(G12*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":487500,"f":"=G12-H12-I12-J12","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L12","v":73125,"f":"=ROUND(K12*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M12","v":560625,"f":"=K12+L12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N12","v":"2025-07-15","bg":"#F8FAFC","al":"center"},{"c":"O12","v":560625,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P12","v":"2025-07-14","bg":"#F8FAFC","al":"center"},{"c":"Q12","v":0,"f":"=M12-O12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R12","v":0,"f":"=IF(Q12<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N12)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S12","v":"مسدد","f":"=IF(Q12<=0, \"مسدد\", IF(R12<=30, \"0-30\", IF(R12<=60, \"31-60\", IF(R12<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T12","v":"مسدد بالكامل","f":"=IF(Q12<=0, \"مسدد بالكامل\", IF(O12>0, \"مسدد جزئياً\", IF(R12>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":13,"h":35.0,"cells":[{"c":"A13","v":"IPC-009","b":true,"al":"center"},{"c":"B13","v":"2025-06-25","al":"center"},{"c":"C13","v":"SUB-04","b":true,"al":"center"},{"c":"D13","v":"شركة تبريد وطاقة المتخصصة للأعمال","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C13, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E13","v":"مستخلص 1","al":"center"},{"c":"F13","v":"تأسيس مسارات الصرف الصحي وتمديدات السباكة المدفونة"},{"c":"G13","v":1200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":180000,"f":"=ROUND(G13*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":120000,"f":"=ROUND(G13*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":900000,"f":"=G13-H13-I13-J13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L13","v":135000,"f":"=ROUND(K13*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M13","v":1035000,"f":"=K13+L13","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N13","v":"2025-07-25","al":"center"},{"c":"O13","v":1035000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P13","v":"2025-07-24","al":"center"},{"c":"Q13","v":0,"f":"=M13-O13","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R13","v":0,"f":"=IF(Q13<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N13)))","al":"center","nf":"#,##0"},{"c":"S13","v":"مسدد","f":"=IF(Q13<=0, \"مسدد\", IF(R13<=30, \"0-30\", IF(R13<=60, \"31-60\", IF(R13<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T13","v":"مسدد بالكامل","f":"=IF(Q13<=0, \"مسدد بالكامل\", IF(O13>0, \"مسدد جزئياً\", IF(R13>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":14,"h":35.0,"cells":[{"c":"A14","v":"IPC-010","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"2025-07-10","bg":"#F8FAFC","al":"center"},{"c":"C14","v":"SUB-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":"شركة البنيان للإنشاءات والخرسانات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C14, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E14","v":"مستخلص 4","bg":"#F8FAFC","al":"center"},{"c":"F14","v":"صب خرسانة الأدوار الأول والثاني والكمرات الحاملة","bg":"#F8FAFC"},{"c":"G14","v":2800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":420000,"f":"=ROUND(G14*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":280000,"f":"=ROUND(G14*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":20000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":2080000,"f":"=G14-H14-I14-J14","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L14","v":312000,"f":"=ROUND(K14*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M14","v":2392000,"f":"=K14+L14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N14","v":"2025-08-09","bg":"#F8FAFC","al":"center"},{"c":"O14","v":2392000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P14","v":"2025-08-07","bg":"#F8FAFC","al":"center"},{"c":"Q14","v":0,"f":"=M14-O14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R14","v":0,"f":"=IF(Q14<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N14)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S14","v":"مسدد","f":"=IF(Q14<=0, \"مسدد\", IF(R14<=30, \"0-30\", IF(R14<=60, \"31-60\", IF(R14<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T14","v":"مسدد بالكامل","f":"=IF(Q14<=0, \"مسدد بالكامل\", IF(O14>0, \"مسدد جزئياً\", IF(R14>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":"IPC-011","b":true,"al":"center"},{"c":"B15","v":"2025-07-25","al":"center"},{"c":"C15","v":"SUB-03","b":true,"al":"center"},{"c":"D15","v":"مؤسسة الإتقان للتشييد والتعمير","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C15, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E15","v":"مستخلص 2","al":"center"},{"c":"F15","v":"أعمال الطابوق للأدوار المتكررة والطرطشة والبؤج"},{"c":"G15","v":850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":127500,"f":"=ROUND(G15*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":85000,"f":"=ROUND(G15*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":637500,"f":"=G15-H15-I15-J15","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L15","v":95625,"f":"=ROUND(K15*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M15","v":733125,"f":"=K15+L15","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N15","v":"2025-08-24","al":"center"},{"c":"O15","v":733125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P15","v":"2025-08-22","al":"center"},{"c":"Q15","v":0,"f":"=M15-O15","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R15","v":0,"f":"=IF(Q15<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N15)))","al":"center","nf":"#,##0"},{"c":"S15","v":"مسدد","f":"=IF(Q15<=0, \"مسدد\", IF(R15<=30, \"0-30\", IF(R15<=60, \"31-60\", IF(R15<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T15","v":"مسدد بالكامل","f":"=IF(Q15<=0, \"مسدد بالكامل\", IF(O15>0, \"مسدد جزئياً\", IF(R15>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":"IPC-012","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"2025-08-12","bg":"#F8FAFC","al":"center"},{"c":"C16","v":"SUB-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":"شركة تبريد وطاقة المتخصصة للأعمال","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C16, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E16","v":"مستخلص 2","bg":"#F8FAFC","al":"center"},{"c":"F16","v":"تركيب حوامل الكابلات Cable Trays وشبكة التأريض","bg":"#F8FAFC"},{"c":"G16","v":1650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":247500,"f":"=ROUND(G16*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":165000,"f":"=ROUND(G16*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":1237500,"f":"=G16-H16-I16-J16","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L16","v":185625,"f":"=ROUND(K16*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M16","v":1423125,"f":"=K16+L16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N16","v":"2025-09-11","bg":"#F8FAFC","al":"center"},{"c":"O16","v":1423125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P16","v":"2025-09-10","bg":"#F8FAFC","al":"center"},{"c":"Q16","v":0,"f":"=M16-O16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R16","v":0,"f":"=IF(Q16<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N16)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S16","v":"مسدد","f":"=IF(Q16<=0, \"مسدد\", IF(R16<=30, \"0-30\", IF(R16<=60, \"31-60\", IF(R16<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T16","v":"مسدد بالكامل","f":"=IF(Q16<=0, \"مسدد بالكامل\", IF(O16>0, \"مسدد جزئياً\", IF(R16>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":"IPC-013","b":true,"al":"center"},{"c":"B17","v":"2025-08-28","al":"center"},{"c":"C17","v":"SUB-02","b":true,"al":"center"},{"c":"D17","v":"شركة البنيان للإنشاءات والخرسانات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C17, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E17","v":"مستخلص 5","al":"center"},{"c":"F17","v":"صب خرسانة الأدوار الثالث والرابع والمصاعد والأدراج"},{"c":"G17","v":2600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":390000,"f":"=ROUND(G17*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":260000,"f":"=ROUND(G17*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":1950000,"f":"=G17-H17-I17-J17","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L17","v":292500,"f":"=ROUND(K17*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M17","v":2242500,"f":"=K17+L17","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N17","v":"2025-09-27","al":"center"},{"c":"O17","v":2242500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P17","v":"2025-09-26","al":"center"},{"c":"Q17","v":0,"f":"=M17-O17","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R17","v":0,"f":"=IF(Q17<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N17)))","al":"center","nf":"#,##0"},{"c":"S17","v":"مسدد","f":"=IF(Q17<=0, \"مسدد\", IF(R17<=30, \"0-30\", IF(R17<=60, \"31-60\", IF(R17<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T17","v":"مسدد بالكامل","f":"=IF(Q17<=0, \"مسدد بالكامل\", IF(O17>0, \"مسدد جزئياً\", IF(R17>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":"IPC-014","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"2025-09-15","bg":"#F8FAFC","al":"center"},{"c":"C18","v":"SUB-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":"شركة واجهات الألمنيوم والزجاج الحديثة","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C18, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E18","v":"مستخلص 1","bg":"#F8FAFC","al":"center"},{"c":"F18","v":"تثبيت براكيتات الواجهات وتوريد قطاعات الألمنيوم الحراري","bg":"#F8FAFC"},{"c":"G18","v":950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":142500,"f":"=ROUND(G18*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I18","v":95000,"f":"=ROUND(G18*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K18","v":712500,"f":"=G18-H18-I18-J18","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L18","v":106875,"f":"=ROUND(K18*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M18","v":819375,"f":"=K18+L18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N18","v":"2025-10-15","bg":"#F8FAFC","al":"center"},{"c":"O18","v":819375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P18","v":"2025-10-14","bg":"#F8FAFC","al":"center"},{"c":"Q18","v":0,"f":"=M18-O18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R18","v":0,"f":"=IF(Q18<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N18)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S18","v":"مسدد","f":"=IF(Q18<=0, \"مسدد\", IF(R18<=30, \"0-30\", IF(R18<=60, \"31-60\", IF(R18<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T18","v":"مسدد بالكامل","f":"=IF(Q18<=0, \"مسدد بالكامل\", IF(O18>0, \"مسدد جزئياً\", IF(R18>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":"IPC-015","b":true,"al":"center"},{"c":"B19","v":"2025-09-25","al":"center"},{"c":"C19","v":"SUB-03","b":true,"al":"center"},{"c":"D19","v":"مؤسسة الإتقان للتشييد والتعمير","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C19, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E19","v":"مستخلص 3","al":"center"},{"c":"F19","v":"أعمال البياض الداخلي بالجبس والأسمنت المقاوم للرطوبة"},{"c":"G19","v":920000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":138000,"f":"=ROUND(G19*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I19","v":92000,"f":"=ROUND(G19*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J19","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K19","v":680000,"f":"=G19-H19-I19-J19","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L19","v":102000,"f":"=ROUND(K19*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M19","v":782000,"f":"=K19+L19","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N19","v":"2025-10-25","al":"center"},{"c":"O19","v":782000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P19","v":"2025-10-23","al":"center"},{"c":"Q19","v":0,"f":"=M19-O19","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R19","v":0,"f":"=IF(Q19<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N19)))","al":"center","nf":"#,##0"},{"c":"S19","v":"مسدد","f":"=IF(Q19<=0, \"مسدد\", IF(R19<=30, \"0-30\", IF(R19<=60, \"31-60\", IF(R19<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T19","v":"مسدد بالكامل","f":"=IF(Q19<=0, \"مسدد بالكامل\", IF(O19>0, \"مسدد جزئياً\", IF(R19>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":20,"h":35.0,"cells":[{"c":"A20","v":"IPC-016","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"2025-10-10","bg":"#F8FAFC","al":"center"},{"c":"C20","v":"SUB-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D20","v":"شركة تبريد وطاقة المتخصصة للأعمال","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C20, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E20","v":"مستخلص 3","bg":"#F8FAFC","al":"center"},{"c":"F20","v":"تمديدات دكت التكييف الصاج وشبكة مواسير الإطفاء الرطبة","bg":"#F8FAFC"},{"c":"G20","v":1950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":292500,"f":"=ROUND(G20*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I20","v":195000,"f":"=ROUND(G20*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J20","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K20","v":1462500,"f":"=G20-H20-I20-J20","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L20","v":219375,"f":"=ROUND(K20*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M20","v":1681875,"f":"=K20+L20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N20","v":"2025-11-09","bg":"#F8FAFC","al":"center"},{"c":"O20","v":1681875,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P20","v":"2025-11-08","bg":"#F8FAFC","al":"center"},{"c":"Q20","v":0,"f":"=M20-O20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R20","v":0,"f":"=IF(Q20<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N20)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S20","v":"مسدد","f":"=IF(Q20<=0, \"مسدد\", IF(R20<=30, \"0-30\", IF(R20<=60, \"31-60\", IF(R20<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T20","v":"مسدد بالكامل","f":"=IF(Q20<=0, \"مسدد بالكامل\", IF(O20>0, \"مسدد جزئياً\", IF(R20>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":21,"h":35.0,"cells":[{"c":"A21","v":"IPC-017","b":true,"al":"center"},{"c":"B21","v":"2025-10-28","al":"center"},{"c":"C21","v":"SUB-02","b":true,"al":"center"},{"c":"D21","v":"شركة البنيان للإنشاءات والخرسانات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C21, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E21","v":"مستخلص 6","al":"center"},{"c":"F21","v":"صب سقف الملحق العلوي وخزانات المياه الخرسانية"},{"c":"G21","v":2150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":322500,"f":"=ROUND(G21*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I21","v":215000,"f":"=ROUND(G21*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J21","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K21","v":1612500,"f":"=G21-H21-I21-J21","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L21","v":241875,"f":"=ROUND(K21*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M21","v":1854375,"f":"=K21+L21","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N21","v":"2025-11-27","al":"center"},{"c":"O21","v":1854375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P21","v":"2025-11-25","al":"center"},{"c":"Q21","v":0,"f":"=M21-O21","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R21","v":0,"f":"=IF(Q21<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N21)))","al":"center","nf":"#,##0"},{"c":"S21","v":"مسدد","f":"=IF(Q21<=0, \"مسدد\", IF(R21<=30, \"0-30\", IF(R21<=60, \"31-60\", IF(R21<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T21","v":"مسدد بالكامل","f":"=IF(Q21<=0, \"مسدد بالكامل\", IF(O21>0, \"مسدد جزئياً\", IF(R21>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":22,"h":35.0,"cells":[{"c":"A22","v":"IPC-018","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"2025-11-15","bg":"#F8FAFC","al":"center"},{"c":"C22","v":"SUB-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D22","v":"مؤسسة الديكورات الراقية والتشطيبات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C22, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E22","v":"مستخلص 1","bg":"#F8FAFC","al":"center"},{"c":"F22","v":"توريد وتركيب الشاسيهات الحديدية وألواح الجبس بورد","bg":"#F8FAFC"},{"c":"G22","v":820000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H22","v":123000,"f":"=ROUND(G22*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I22","v":82000,"f":"=ROUND(G22*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J22","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K22","v":615000,"f":"=G22-H22-I22-J22","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L22","v":92250,"f":"=ROUND(K22*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M22","v":707250,"f":"=K22+L22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N22","v":"2025-12-15","bg":"#F8FAFC","al":"center"},{"c":"O22","v":707250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P22","v":"2025-12-14","bg":"#F8FAFC","al":"center"},{"c":"Q22","v":0,"f":"=M22-O22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R22","v":0,"f":"=IF(Q22<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N22)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S22","v":"مسدد","f":"=IF(Q22<=0, \"مسدد\", IF(R22<=30, \"0-30\", IF(R22<=60, \"31-60\", IF(R22<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T22","v":"مسدد بالكامل","f":"=IF(Q22<=0, \"مسدد بالكامل\", IF(O22>0, \"مسدد جزئياً\", IF(R22>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":23,"h":35.0,"cells":[{"c":"A23","v":"IPC-019","b":true,"al":"center"},{"c":"B23","v":"2025-11-28","al":"center"},{"c":"C23","v":"SUB-05","b":true,"al":"center"},{"c":"D23","v":"شركة واجهات الألمنيوم والزجاج الحديثة","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C23, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E23","v":"مستخلص 2","al":"center"},{"c":"F23","v":"تركيب الزجاج المزدوج العازل Double Glazing بالواجهات"},{"c":"G23","v":1600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H23","v":240000,"f":"=ROUND(G23*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I23","v":160000,"f":"=ROUND(G23*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J23","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K23","v":1200000,"f":"=G23-H23-I23-J23","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L23","v":180000,"f":"=ROUND(K23*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M23","v":1380000,"f":"=K23+L23","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N23","v":"2025-12-28","al":"center"},{"c":"O23","v":1380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P23","v":"2025-12-26","al":"center"},{"c":"Q23","v":0,"f":"=M23-O23","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R23","v":0,"f":"=IF(Q23<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N23)))","al":"center","nf":"#,##0"},{"c":"S23","v":"مسدد","f":"=IF(Q23<=0, \"مسدد\", IF(R23<=30, \"0-30\", IF(R23<=60, \"31-60\", IF(R23<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T23","v":"مسدد بالكامل","f":"=IF(Q23<=0, \"مسدد بالكامل\", IF(O23>0, \"مسدد جزئياً\", IF(R23>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":24,"h":35.0,"cells":[{"c":"A24","v":"IPC-020","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"2025-12-15","bg":"#F8FAFC","al":"center"},{"c":"C24","v":"SUB-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D24","v":"مؤسسة الإتقان للتشييد والتعمير","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C24, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E24","v":"مستخلص 4","bg":"#F8FAFC","al":"center"},{"c":"F24","v":"استكمال اللياسة للواجهات الخارجية والمناور","bg":"#F8FAFC"},{"c":"G24","v":880000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H24","v":132000,"f":"=ROUND(G24*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I24","v":88000,"f":"=ROUND(G24*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J24","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K24","v":660000,"f":"=G24-H24-I24-J24","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L24","v":99000,"f":"=ROUND(K24*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M24","v":759000,"f":"=K24+L24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N24","v":"2026-01-14","bg":"#F8FAFC","al":"center"},{"c":"O24","v":759000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P24","v":"2026-01-12","bg":"#F8FAFC","al":"center"},{"c":"Q24","v":0,"f":"=M24-O24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R24","v":0,"f":"=IF(Q24<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N24)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S24","v":"مسدد","f":"=IF(Q24<=0, \"مسدد\", IF(R24<=30, \"0-30\", IF(R24<=60, \"31-60\", IF(R24<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T24","v":"مسدد بالكامل","f":"=IF(Q24<=0, \"مسدد بالكامل\", IF(O24>0, \"مسدد جزئياً\", IF(R24>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":25,"h":35.0,"cells":[{"c":"A25","v":"IPC-021","b":true,"al":"center"},{"c":"B25","v":"2025-12-28","al":"center"},{"c":"C25","v":"SUB-04","b":true,"al":"center"},{"c":"D25","v":"شركة تبريد وطاقة المتخصصة للأعمال","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C25, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E25","v":"مستخلص 4","al":"center"},{"c":"F25","v":"سحب الكابلات الكهربائية وتثبيت اللوحات الفرعية DBs"},{"c":"G25","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H25","v":315000,"f":"=ROUND(G25*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I25","v":210000,"f":"=ROUND(G25*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J25","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K25","v":1575000,"f":"=G25-H25-I25-J25","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L25","v":236250,"f":"=ROUND(K25*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M25","v":1811250,"f":"=K25+L25","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N25","v":"2026-01-27","al":"center"},{"c":"O25","v":1811250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P25","v":"2026-01-25","al":"center"},{"c":"Q25","v":0,"f":"=M25-O25","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R25","v":0,"f":"=IF(Q25<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N25)))","al":"center","nf":"#,##0"},{"c":"S25","v":"مسدد","f":"=IF(Q25<=0, \"مسدد\", IF(R25<=30, \"0-30\", IF(R25<=60, \"31-60\", IF(R25<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T25","v":"مسدد بالكامل","f":"=IF(Q25<=0, \"مسدد بالكامل\", IF(O25>0, \"مسدد جزئياً\", IF(R25>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":26,"h":35.0,"cells":[{"c":"A26","v":"IPC-022","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":"2026-01-15","bg":"#F8FAFC","al":"center"},{"c":"C26","v":"SUB-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D26","v":"مؤسسة الديكورات الراقية والتشطيبات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C26, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E26","v":"مستخلص 2","bg":"#F8FAFC","al":"center"},{"c":"F26","v":"أعمال معجون الأسقف وتركيب سيراميك وبورسلان الأرضيات","bg":"#F8FAFC"},{"c":"G26","v":1150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H26","v":172500,"f":"=ROUND(G26*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I26","v":115000,"f":"=ROUND(G26*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J26","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K26","v":862500,"f":"=G26-H26-I26-J26","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L26","v":129375,"f":"=ROUND(K26*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M26","v":991875,"f":"=K26+L26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N26","v":"2026-02-14","bg":"#F8FAFC","al":"center"},{"c":"O26","v":991875,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P26","v":"2026-02-12","bg":"#F8FAFC","al":"center"},{"c":"Q26","v":0,"f":"=M26-O26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R26","v":0,"f":"=IF(Q26<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N26)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S26","v":"مسدد","f":"=IF(Q26<=0, \"مسدد\", IF(R26<=30, \"0-30\", IF(R26<=60, \"31-60\", IF(R26<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T26","v":"مسدد بالكامل","f":"=IF(Q26<=0, \"مسدد بالكامل\", IF(O26>0, \"مسدد جزئياً\", IF(R26>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"IPC-023","b":true,"al":"center"},{"c":"B27","v":"2026-01-25","al":"center"},{"c":"C27","v":"SUB-02","b":true,"al":"center"},{"c":"D27","v":"شركة البنيان للإنشاءات والخرسانات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C27, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E27","v":"مستخلص 7 (حصر ختامي الهيكل)","al":"center"},{"c":"F27","v":"أعمال المعالجة والاختبارات الإنشائية والتسليم الهندسي"},{"c":"G27","v":1350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H27","v":202500,"f":"=ROUND(G27*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I27","v":135000,"f":"=ROUND(G27*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J27","v":18000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K27","v":994500,"f":"=G27-H27-I27-J27","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L27","v":149175,"f":"=ROUND(K27*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M27","v":1143675,"f":"=K27+L27","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N27","v":"2026-02-24","al":"center"},{"c":"O27","v":800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P27","v":"2026-02-22","al":"center"},{"c":"Q27","v":343675,"f":"=M27-O27","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R27","v":0,"f":"=IF(Q27<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N27)))","al":"center","nf":"#,##0"},{"c":"S27","v":"0-30","f":"=IF(Q27<=0, \"مسدد\", IF(R27<=30, \"0-30\", IF(R27<=60, \"31-60\", IF(R27<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T27","v":"مسدد جزئياً","f":"=IF(Q27<=0, \"مسدد بالكامل\", IF(O27>0, \"مسدد جزئياً\", IF(R27>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":28,"h":35.0,"cells":[{"c":"A28","v":"IPC-024","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"2026-02-10","bg":"#F8FAFC","al":"center"},{"c":"C28","v":"SUB-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D28","v":"شركة واجهات الألمنيوم والزجاج الحديثة","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C28, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E28","v":"مستخلص 3","bg":"#F8FAFC","al":"center"},{"c":"F28","v":"تركيب ألواح الكلادينج المقاوم للحريق وعوازل الواجهات","bg":"#F8FAFC"},{"c":"G28","v":1450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H28","v":217500,"f":"=ROUND(G28*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I28","v":145000,"f":"=ROUND(G28*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J28","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K28","v":1087500,"f":"=G28-H28-I28-J28","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L28","v":163125,"f":"=ROUND(K28*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M28","v":1250625,"f":"=K28+L28","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N28","v":"2026-03-12","bg":"#F8FAFC","al":"center"},{"c":"O28","v":1250625,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P28","v":"2026-03-10","bg":"#F8FAFC","al":"center"},{"c":"Q28","v":0,"f":"=M28-O28","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R28","v":0,"f":"=IF(Q28<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N28)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S28","v":"مسدد","f":"=IF(Q28<=0, \"مسدد\", IF(R28<=30, \"0-30\", IF(R28<=60, \"31-60\", IF(R28<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T28","v":"مسدد بالكامل","f":"=IF(Q28<=0, \"مسدد بالكامل\", IF(O28>0, \"مسدد جزئياً\", IF(R28>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"IPC-025","b":true,"al":"center"},{"c":"B29","v":"2026-02-20","al":"center"},{"c":"C29","v":"SUB-04","b":true,"al":"center"},{"c":"D29","v":"شركة تبريد وطاقة المتخصصة للأعمال","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C29, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E29","v":"مستخلص 5","al":"center"},{"c":"F29","v":"تركيب ماكينات التكييف وتوصيل المحولات واللوحة الرئيسية MDB"},{"c":"G29","v":2200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H29","v":330000,"f":"=ROUND(G29*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I29","v":220000,"f":"=ROUND(G29*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J29","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K29","v":1650000,"f":"=G29-H29-I29-J29","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L29","v":247500,"f":"=ROUND(K29*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M29","v":1897500,"f":"=K29+L29","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N29","v":"2026-03-22","al":"center"},{"c":"O29","v":1200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P29","v":"2026-03-20","al":"center"},{"c":"Q29","v":697500,"f":"=M29-O29","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R29","v":0,"f":"=IF(Q29<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N29)))","al":"center","nf":"#,##0"},{"c":"S29","v":"0-30","f":"=IF(Q29<=0, \"مسدد\", IF(R29<=30, \"0-30\", IF(R29<=60, \"31-60\", IF(R29<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T29","v":"مسدد جزئياً","f":"=IF(Q29<=0, \"مسدد بالكامل\", IF(O29>0, \"مسدد جزئياً\", IF(R29>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":30,"h":35.0,"cells":[{"c":"A30","v":"IPC-026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":"2026-03-05","bg":"#F8FAFC","al":"center"},{"c":"C30","v":"SUB-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D30","v":"مؤسسة الديكورات الراقية والتشطيبات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C30, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E30","v":"مستخلص 3","bg":"#F8FAFC","al":"center"},{"c":"F30","v":"أعمال دهانات الجدران الداخلية وتركيب النعلات والأبواب","bg":"#F8FAFC"},{"c":"G30","v":1250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H30","v":187500,"f":"=ROUND(G30*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I30","v":125000,"f":"=ROUND(G30*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J30","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K30","v":937500,"f":"=G30-H30-I30-J30","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L30","v":140625,"f":"=ROUND(K30*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M30","v":1078125,"f":"=K30+L30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N30","v":"2026-04-04","bg":"#F8FAFC","al":"center"},{"c":"O30","v":600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P30","v":"2026-04-02","bg":"#F8FAFC","al":"center"},{"c":"Q30","v":478125,"f":"=M30-O30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R30","v":0,"f":"=IF(Q30<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N30)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S30","v":"0-30","f":"=IF(Q30<=0, \"مسدد\", IF(R30<=30, \"0-30\", IF(R30<=60, \"31-60\", IF(R30<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T30","v":"مسدد جزئياً","f":"=IF(Q30<=0, \"مسدد بالكامل\", IF(O30>0, \"مسدد جزئياً\", IF(R30>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"IPC-027","b":true,"al":"center"},{"c":"B31","v":"2026-03-18","al":"center"},{"c":"C31","v":"SUB-03","b":true,"al":"center"},{"c":"D31","v":"مؤسسة الإتقان للتشييد والتعمير","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C31, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E31","v":"مستخلص 5 (ختامي البياض)","al":"center"},{"c":"F31","v":"أعمال الترميمات وإصلاحات ما بعد تأسيس الكهرباء"},{"c":"G31","v":750000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H31","v":112500,"f":"=ROUND(G31*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I31","v":75000,"f":"=ROUND(G31*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J31","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K31","v":562500,"f":"=G31-H31-I31-J31","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L31","v":84375,"f":"=ROUND(K31*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M31","v":646875,"f":"=K31+L31","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N31","v":"2026-04-17","al":"center"},{"c":"O31","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P31","v":"-","al":"center"},{"c":"Q31","v":646875,"f":"=M31-O31","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R31","v":0,"f":"=IF(Q31<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N31)))","al":"center","nf":"#,##0"},{"c":"S31","v":"0-30","f":"=IF(Q31<=0, \"مسدد\", IF(R31<=30, \"0-30\", IF(R31<=60, \"31-60\", IF(R31<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T31","v":"مستحق الصرف","f":"=IF(Q31<=0, \"مسدد بالكامل\", IF(O31>0, \"مسدد جزئياً\", IF(R31>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":"IPC-028","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B32","v":"2026-03-28","bg":"#F8FAFC","al":"center"},{"c":"C32","v":"SUB-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D32","v":"شركة واجهات الألمنيوم والزجاج الحديثة","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C32, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E32","v":"مستخلص 4 (ختامي الواجهات)","bg":"#F8FAFC","al":"center"},{"c":"F32","v":"استكمال زجاج المظلات والدرابزينات والاختبارات المائية","bg":"#F8FAFC"},{"c":"G32","v":1100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H32","v":165000,"f":"=ROUND(G32*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I32","v":110000,"f":"=ROUND(G32*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J32","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K32","v":825000,"f":"=G32-H32-I32-J32","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L32","v":123750,"f":"=ROUND(K32*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M32","v":948750,"f":"=K32+L32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N32","v":"2026-04-27","bg":"#F8FAFC","al":"center"},{"c":"O32","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P32","v":"-","bg":"#F8FAFC","al":"center"},{"c":"Q32","v":948750,"f":"=M32-O32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R32","v":0,"f":"=IF(Q32<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N32)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S32","v":"0-30","f":"=IF(Q32<=0, \"مسدد\", IF(R32<=30, \"0-30\", IF(R32<=60, \"31-60\", IF(R32<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T32","v":"مستحق الصرف","f":"=IF(Q32<=0, \"مسدد بالكامل\", IF(O32>0, \"مسدد جزئياً\", IF(R32>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":"IPC-029","b":true,"al":"center"},{"c":"B33","v":"2026-04-05","al":"center"},{"c":"C33","v":"SUB-04","b":true,"al":"center"},{"c":"D33","v":"شركة تبريد وطاقة المتخصصة للأعمال","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C33, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))"},{"c":"E33","v":"مستخلص 6 (تسليم كهروميكانيك)","al":"center"},{"c":"F33","v":"أعمال الاختبار والتشغيل والاتزان لأنظمة التكييف TAB"},{"c":"G33","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H33","v":277500,"f":"=ROUND(G33*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I33","v":185000,"f":"=ROUND(G33*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J33","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K33","v":1387500,"f":"=G33-H33-I33-J33","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L33","v":208125,"f":"=ROUND(K33*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M33","v":1595625,"f":"=K33+L33","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N33","v":"2026-05-05","al":"center"},{"c":"O33","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P33","v":"-","al":"center"},{"c":"Q33","v":1595625,"f":"=M33-O33","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R33","v":0,"f":"=IF(Q33<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N33)))","al":"center","nf":"#,##0"},{"c":"S33","v":"0-30","f":"=IF(Q33<=0, \"مسدد\", IF(R33<=30, \"0-30\", IF(R33<=60, \"31-60\", IF(R33<=90, \"61-90\", \"+90\"))))","al":"center"},{"c":"T33","v":"مستحق الصرف","f":"=IF(Q33<=0, \"مسدد بالكامل\", IF(O33>0, \"مسدد جزئياً\", IF(R33>30, \"متأخر\", \"مستحق الصرف\")))","b":true,"al":"center"}]},{"r":34,"h":52.0,"cells":[{"c":"A34","v":"IPC-030","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B34","v":"2026-04-15","bg":"#F8FAFC","al":"center"},{"c":"C34","v":"SUB-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D34","v":"مؤسسة الديكورات الراقية والتشطيبات","f":"=INDEX('إعدادات العقود ومحتجزات الضمان'!$C$16:$C$21, MATCH(C34, 'إعدادات العقود ومحتجزات الضمان'!$B$16:$B$21, 0))","bg":"#F8FAFC"},{"c":"E34","v":"مستخلص 4 (أعمال الديكور)","bg":"#F8FAFC","al":"center"},{"c":"F34","v":"التشطيبات النهائية للأرضيات والإضاءة والديكورات","bg":"#F8FAFC"},{"c":"G34","v":1400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H34","v":210000,"f":"=ROUND(G34*'إعدادات العقود ومحتجزات الضمان'!$C$8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I34","v":140000,"f":"=ROUND(G34*'إعدادات العقود ومحتجزات الضمان'!$C$6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J34","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K34","v":1050000,"f":"=G34-H34-I34-J34","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L34","v":157500,"f":"=ROUND(K34*'إعدادات العقود ومحتجزات الضمان'!$C$9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M34","v":1207500,"f":"=K34+L34","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N34","v":"2026-05-15","bg":"#F8FAFC","al":"center"},{"c":"O34","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P34","v":"-","bg":"#F8FAFC","al":"center"},{"c":"Q34","v":1207500,"f":"=M34-O34","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R34","v":0,"f":"=IF(Q34<=0, 0, MAX(0, DATE(2026,5,15)-DATEVALUE(N34)))","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"S34","v":"0-30","f":"=IF(Q34<=0, \"مسدد\", IF(R34<=30, \"0-30\", IF(R34<=60, \"31-60\", IF(R34<=90, \"61-90\", \"+90\"))))","bg":"#F8FAFC","al":"center"},{"c":"T34","v":"مستحق الصرف","f":"=IF(Q34<=0, \"مسدد بالكامل\", IF(O34>0, \"مسدد جزئياً\", IF(R34>30, \"متأخر\", \"مستحق الصرف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":35,"h":52.0,"cells":[{"c":"A35","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B35","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C35","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D35","v":"إجمالي قيود وسجلات المستخلصات","bg":"#F1F5F9","b":true},{"c":"E35","v":"30 مستخلصاً","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F35","v":"إجمالي الأعمال المنفذة التراكمية والاستقطاعات والمدفوعات","bg":"#F1F5F9","b":true},{"c":"G35","v":45620000,"f":"=SUM(G5:G34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H35","v":6843000,"f":"=SUM(H5:H34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I35","v":4562000,"f":"=SUM(I5:I34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J35","v":75000,"f":"=SUM(J5:J34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K35","v":34140000,"f":"=SUM(K5:K34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L35","v":5121000,"f":"=SUM(L5:L34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"M35","v":39261000,"f":"=SUM(M5:M34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"N35","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"O35","v":33342950,"f":"=SUM(O5:O34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"P35","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"Q35","v":5918050,"f":"=SUM(Q5:Q34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"R35","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"S35","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"T35","v":"موقف تشغيلي سليم","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"تحليل محتجزات الضمان والتدفقات","maxRow":29,"maxCol":11,"colWidths":[12.0,32.0,22.0,24.0,13.0,22.0,24.0,22.0,24.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل محتجزات ضمان الأعمال وجدولة الإفراج والتدفقات النقدية (Retention Tracking & Cash Outflow)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"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":"جدول رصد محتجزات تأمين الأعمال التعاقدية، مواعيد الاستلام الابتدائي والنهائي، والتدفقات الشهرية لمستخلصات المقاولين","bg":"#334155","fg":"#E2E8F0","al":"center","cs":11},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: جدول تتبع محتجزات الضمان ومواعيد الإفراج التعاقدية (Retention Fund Tracking & Release Schedule)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"كود المقاول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم مقاول الباطن وحزمة الأعمال","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"قيمة العقد (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"إجمالي المحتجز المستقطع (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الحد الأقصى للضمان 5% (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"تاريخ الاستلام الابتدائي (TOC)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"دفعة الإفراج الأولى 50% (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"تاريخ الاستلام النهائي (DNP)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"دفعة الإفراج الثانية 50% (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"المفرج عنه فعلياً (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"رصيد الضمان المحتجز حالياً (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"SUB-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"شركة الأساسات المتطورة للمقاولات","f":"='إعدادات العقود ومحتجزات الضمان'!C16","bg":"#F8FAFC"},{"c":"C6","v":4800000,"f":"='إعدادات العقود ومحتجزات الضمان'!E16","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":480000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A6)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":240000,"f":"=ROUND(C6*'إعدادات العقود ومحتجزات الضمان'!$C$7, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":"2025-06-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G6","v":120000,"f":"=ROUND(MIN(D6, E6)*'إعدادات العقود ومحتجزات الضمان'!$C$11, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":"2026-06-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I6","v":120000,"f":"=ROUND(MIN(D6, E6)*'إعدادات العقود ومحتجزات الضمان'!$C$12, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":240000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":240000,"f":"=D6-J6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":"SUB-02","b":true,"al":"center"},{"c":"B7","v":"شركة البنيان للإنشاءات والخرسانات","f":"='إعدادات العقود ومحتجزات الضمان'!C17"},{"c":"C7","v":18500000,"f":"='إعدادات العقود ومحتجزات الضمان'!E17","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":1610000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A7)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":925000,"f":"=ROUND(C7*'إعدادات العقود ومحتجزات الضمان'!$C$7, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":"2026-03-31","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G7","v":462500,"f":"=ROUND(MIN(D7, E7)*'إعدادات العقود ومحتجزات الضمان'!$C$11, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":"2027-03-31","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I7","v":462500,"f":"=ROUND(MIN(D7, E7)*'إعدادات العقود ومحتجزات الضمان'!$C$12, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":1610000,"f":"=D7-J7","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":"SUB-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"مؤسسة الإتقان للتشييد والتعمير","f":"='إعدادات العقود ومحتجزات الضمان'!C18","bg":"#F8FAFC"},{"c":"C8","v":5200000,"f":"='إعدادات العقود ومحتجزات الضمان'!E18","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":405000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A8)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":260000,"f":"=ROUND(C8*'إعدادات العقود ومحتجزات الضمان'!$C$7, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":"2026-05-31","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G8","v":130000,"f":"=ROUND(MIN(D8, E8)*'إعدادات العقود ومحتجزات الضمان'!$C$11, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":"2027-05-31","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I8","v":130000,"f":"=ROUND(MIN(D8, E8)*'إعدادات العقود ومحتجزات الضمان'!$C$12, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":405000,"f":"=D8-J8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":"SUB-04","b":true,"al":"center"},{"c":"B9","v":"شركة تبريد وطاقة المتخصصة للأعمال","f":"='إعدادات العقود ومحتجزات الضمان'!C19"},{"c":"C9","v":14200000,"f":"='إعدادات العقود ومحتجزات الضمان'!E19","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":1095000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A9)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":710000,"f":"=ROUND(C9*'إعدادات العقود ومحتجزات الضمان'!$C$7, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":"2026-08-31","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G9","v":355000,"f":"=ROUND(MIN(D9, E9)*'إعدادات العقود ومحتجزات الضمان'!$C$11, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":"2027-08-31","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I9","v":355000,"f":"=ROUND(MIN(D9, E9)*'إعدادات العقود ومحتجزات الضمان'!$C$12, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":1095000,"f":"=D9-J9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":"SUB-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"شركة واجهات الألمنيوم والزجاج الحديثة","f":"='إعدادات العقود ومحتجزات الضمان'!C20","bg":"#F8FAFC"},{"c":"C10","v":8200000,"f":"='إعدادات العقود ومحتجزات الضمان'!E20","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":510000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A10)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":410000,"f":"=ROUND(C10*'إعدادات العقود ومحتجزات الضمان'!$C$7, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":"2026-09-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G10","v":205000,"f":"=ROUND(MIN(D10, E10)*'إعدادات العقود ومحتجزات الضمان'!$C$11, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":"2027-09-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I10","v":205000,"f":"=ROUND(MIN(D10, E10)*'إعدادات العقود ومحتجزات الضمان'!$C$12, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":510000,"f":"=D10-J10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":11,"h":35.0,"cells":[{"c":"A11","v":"SUB-06","b":true,"al":"center"},{"c":"B11","v":"مؤسسة الديكورات الراقية والتشطيبات","f":"='إعدادات العقود ومحتجزات الضمان'!C21"},{"c":"C11","v":6700000,"f":"='إعدادات العقود ومحتجزات الضمان'!E21","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":462000,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$C$5:$C$34, A11)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":335000,"f":"=ROUND(C11*'إعدادات العقود ومحتجزات الضمان'!$C$7, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":"2026-11-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G11","v":167500,"f":"=ROUND(MIN(D11, E11)*'إعدادات العقود ومحتجزات الضمان'!$C$11, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":"2027-11-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I11","v":167500,"f":"=ROUND(MIN(D11, E11)*'إعدادات العقود ومحتجزات الضمان'!$C$12, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":462000,"f":"=D11-J11","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B12","v":"إجمالي محتجزات الضمان والأرصدة المحتجزة","bg":"#F1F5F9","b":true},{"c":"C12","v":57600000,"f":"=SUM(C6:C11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D12","v":4562000,"f":"=SUM(D6:D11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":2880000,"f":"=SUM(E6:E11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F12","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G12","v":1440000,"f":"=SUM(G6:G11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"I12","v":1440000,"f":"=SUM(I6:I11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":240000,"f":"=SUM(J6:J11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":4322000,"f":"=SUM(K6:K11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""},{"c":"J13","v":""},{"c":"K13","v":""}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""},{"c":"I14","v":""},{"c":"J14","v":""},{"c":"K14","v":""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ثانياً: التحليل الشهري لمستخلصات مقاولي الباطن والتدفقات النقدية المسددة (Monthly IPC Cash Outflows)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"الشهر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"الفترة المحاسبية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C16","v":"إجمالي الأعمال المنفذة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":"استرداد الدفعة المقدمة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E16","v":"محتجز الضمان (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F16","v":"استقطاعات وغرامات (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G16","v":"صافي المستحق للصرف (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H16","v":"المسدد الفعلي شهرياً (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I16","v":"المتأخرات المرحلة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J16","v":"نسبة سداد المستحقات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K16","v":"تقييم التدفق النقدي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"M01","b":true,"al":"center"},{"c":"B17","v":"يناير 2025"},{"c":"C17","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-01-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-01-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-01-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-01-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-01-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-01-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-01-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-01-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-01-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-01-31\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-01-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-01-31\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":0,"f":"=G17-H17","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J17","v":1,"f":"=IF(G17>0, H17/G17, 1)","al":"center","nf":"0.0%"},{"c":"K17","v":"التزام كامل بالسداد","f":"=IF(I17<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"M02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"فبراير 2025","bg":"#F8FAFC"},{"c":"C18","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-02-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-02-28\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D18","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-02-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-02-28\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-02-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-02-28\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F18","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-02-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-02-28\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-02-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-02-28\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-02-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-02-28\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I18","v":0,"f":"=G18-H18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J18","v":1,"f":"=IF(G18>0, H18/G18, 1)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K18","v":"التزام كامل بالسداد","f":"=IF(I18<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")","bg":"#F8FAFC"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"M03","b":true,"al":"center"},{"c":"B19","v":"مارس 2025"},{"c":"C19","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-03-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-03-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D19","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-03-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-03-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-03-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-03-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F19","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-03-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-03-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G19","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-03-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-03-31\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-03-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-03-31\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I19","v":0,"f":"=G19-H19","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J19","v":1,"f":"=IF(G19>0, H19/G19, 1)","al":"center","nf":"0.0%"},{"c":"K19","v":"التزام كامل بالسداد","f":"=IF(I19<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"M04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"أبريل 2025","bg":"#F8FAFC"},{"c":"C20","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-04-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-04-30\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D20","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-04-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-04-30\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-04-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-04-30\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F20","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-04-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-04-30\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G20","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-04-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-04-30\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-04-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-04-30\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I20","v":0,"f":"=G20-H20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J20","v":1,"f":"=IF(G20>0, H20/G20, 1)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K20","v":"التزام كامل بالسداد","f":"=IF(I20<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")","bg":"#F8FAFC"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"M05","b":true,"al":"center"},{"c":"B21","v":"مايو 2025"},{"c":"C21","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-05-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-05-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D21","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-05-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-05-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-05-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-05-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F21","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-05-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-05-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-05-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-05-31\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-05-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-05-31\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I21","v":0,"f":"=G21-H21","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J21","v":1,"f":"=IF(G21>0, H21/G21, 1)","al":"center","nf":"0.0%"},{"c":"K21","v":"التزام كامل بالسداد","f":"=IF(I21<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"M06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"يونيو 2025","bg":"#F8FAFC"},{"c":"C22","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-06-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-06-30\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D22","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-06-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-06-30\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-06-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-06-30\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F22","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-06-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-06-30\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-06-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-06-30\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H22","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-06-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-06-30\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I22","v":0,"f":"=G22-H22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J22","v":1,"f":"=IF(G22>0, H22/G22, 1)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K22","v":"التزام كامل بالسداد","f":"=IF(I22<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")","bg":"#F8FAFC"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"M07","b":true,"al":"center"},{"c":"B23","v":"يوليو 2025"},{"c":"C23","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-07-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-07-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D23","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-07-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-07-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-07-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-07-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F23","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-07-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-07-31\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-07-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-07-31\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H23","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-07-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-07-31\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I23","v":0,"f":"=G23-H23","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J23","v":1,"f":"=IF(G23>0, H23/G23, 1)","al":"center","nf":"0.0%"},{"c":"K23","v":"التزام كامل بالسداد","f":"=IF(I23<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"M08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"أغسطس 2025","bg":"#F8FAFC"},{"c":"C24","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-08-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-08-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D24","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-08-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-08-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-08-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-08-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F24","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-08-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-08-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G24","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-08-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-08-31\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H24","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-08-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-08-31\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I24","v":0,"f":"=G24-H24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J24","v":1,"f":"=IF(G24>0, H24/G24, 1)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K24","v":"التزام كامل بالسداد","f":"=IF(I24<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")","bg":"#F8FAFC"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"M09","b":true,"al":"center"},{"c":"B25","v":"سبتمبر 2025"},{"c":"C25","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-09-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-09-30\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D25","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-09-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-09-30\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E25","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-09-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-09-30\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F25","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-09-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-09-30\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G25","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-09-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-09-30\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H25","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-09-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-09-30\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I25","v":0,"f":"=G25-H25","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J25","v":1,"f":"=IF(G25>0, H25/G25, 1)","al":"center","nf":"0.0%"},{"c":"K25","v":"التزام كامل بالسداد","f":"=IF(I25<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"M10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":"أكتوبر 2025","bg":"#F8FAFC"},{"c":"C26","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-10-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-10-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D26","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-10-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-10-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E26","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-10-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-10-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F26","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-10-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-10-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G26","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-10-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-10-31\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H26","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-10-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-10-31\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I26","v":0,"f":"=G26-H26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J26","v":1,"f":"=IF(G26>0, H26/G26, 1)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K26","v":"التزام كامل بالسداد","f":"=IF(I26<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")","bg":"#F8FAFC"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"M11","b":true,"al":"center"},{"c":"B27","v":"نوفمبر 2025"},{"c":"C27","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-11-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-11-30\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D27","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-11-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-11-30\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E27","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-11-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-11-30\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F27","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-11-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-11-30\")","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G27","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-11-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-11-30\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H27","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-11-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-11-30\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I27","v":0,"f":"=G27-H27","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J27","v":1,"f":"=IF(G27>0, H27/G27, 1)","al":"center","nf":"0.0%"},{"c":"K27","v":"التزام كامل بالسداد","f":"=IF(I27<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"M12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"ديسمبر 2025","bg":"#F8FAFC"},{"c":"C28","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$G$5:$G$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-12-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-12-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D28","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$H$5:$H$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-12-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-12-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E28","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$I$5:$I$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-12-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-12-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F28","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$J$5:$J$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-12-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-12-31\")","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G28","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$M$5:$M$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-12-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-12-31\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H28","v":0,"f":"=SUMIFS('سجل المستخلصات التفصيلي IPC Log'!$O$5:$O$34, 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \">=2025-12-01\", 'سجل المستخلصات التفصيلي IPC Log'!$B$5:$B$34, \"<=2025-12-31\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I28","v":0,"f":"=G28-H28","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J28","v":1,"f":"=IF(G28>0, H28/G28, 1)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K28","v":"التزام كامل بالسداد","f":"=IF(I28<=0, \"التزام كامل بالسداد\", \"مستحقات مرحلة للتدقيق\")","bg":"#F8FAFC"}]},{"r":29,"h":42.0,"cells":[{"c":"A29","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B29","v":"إجمالي السنة التعاقدية 2025","bg":"#F1F5F9","b":true},{"c":"C29","v":0,"f":"=SUM(C17:C28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D29","v":0,"f":"=SUM(D17:D28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E29","v":0,"f":"=SUM(E17:E28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F29","v":0,"f":"=SUM(F17:F28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G29","v":0,"f":"=SUM(G17:G28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H29","v":0,"f":"=SUM(H17:H28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I29","v":0,"f":"=SUM(I17:I28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J29","v":1,"f":"=AVERAGE(J17:J28)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"K29","v":"كفاءة سداد تشغيلية مرتفعة","bg":"#F1F5F9","b":true}]}]}]}