{"slug":"bid-comparison-evaluation","sheets":[{"name":"لوحة_تقييم_العطاءات_والترسية","maxRow":21,"maxCol":11,"colWidths":[14.0,32.0,24.0,18.0,14.0,16.0,16.0,16.0,18.0,18.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول ولائحة المقارنة الفنية والمالية لعروض الأسعار (COMMERCIAL & TECHNICAL BID EVALUATION)","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":36.0,"cells":[{"c":"A2","v":"مشروع: إنشاء مجمع الأبراج المكتبية والتجارية | حزمة الأعمال: مقاولة أعمال الخرسانة المسلحة والمباني | التاريخ: 2026/10/08م","bg":"#1E3A8A","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":34.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"ميزانية المشروع التقديرية (Owner Budget)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D4","v":"أدنى عرض مالي مقدم (Lowest Bid)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":""},{"c":"G4","v":"العرض الفائز المقترح للترسية (Awarded)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":""},{"c":"J4","v":"نسبة التوفير عن الموازنة التقديرية","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"12,500,000 ر.س","bg":"#F0F9FF","b":true,"al":"center","rs":2,"cs":2},{"skip":true},{"c":"D5","v":"11,840,000 ر.س","bg":"#F0F9FF","b":true,"al":"center","rs":2,"cs":2},{"skip":true},{"c":"F5","v":""},{"c":"G5","v":"شركة الإنجاز للمقاولات","bg":"#F0F9FF","b":true,"al":"center","rs":2,"cs":2},{"skip":true},{"c":"I5","v":""},{"c":"J5","v":"5.28% توفير","bg":"#F0F9FF","b":true,"al":"center","rs":2,"cs":2},{"skip":true}]},{"r":6,"h":26.0,"cells":[{"c":"A6","v":""},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F6","v":""},{"skip":true},{"skip":true},{"c":"I6","v":""},{"skip":true},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"جدول المفاضلة والترسية الشامل (المعايير المالية والفنية المرجحة 60% مالي / 40% فني)","bg":"#0F172A","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":9,"h":52.0,"cells":[{"c":"A9","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"اسم المورد / مقاول الباطن المتنافس","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"قيمة العرض المالي الإجمالي (ر.س)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الانحراف عن التقديري (%)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"الترتيب المالي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"الدرجة الفنية (من 100)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"الوزن الفني (40%)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"الوزن المالي (60%)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"المجموع المرجح النهائي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"حالة التوصية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"ملاحظات لجنة الفحص والترسية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":1,"fg":"#1E293B","al":"center"},{"c":"B10","v":"شركة الإنجاز للمقاولات العامة","fg":"#1E293B"},{"c":"C10","v":11950000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D10","v":-0.044,"f":"=(C10-12500000)/12500000","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E10","v":0,"f":"=RANK(C10, $C$10:$C$13, 1)","fg":"#1E293B","al":"center"},{"c":"F10","v":94,"in":true,"fg":"#1E293B","al":"center"},{"c":"G10","v":37.6,"f":"=F10*0.40","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H10","v":59.447699,"f":"=(MIN(C10:C13)/C10)*60","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I10","v":97.047699,"f":"=G10+H10","b":true,"al":"center","nf":"0.0"},{"c":"J10","v":"🟢 موصى بالترسية عليه","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"K10","v":"شركة مصنفة أولى، سابقة أعمال متميزة وكوادر متكاملة","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":2,"fg":"#1E293B","al":"center"},{"c":"B11","v":"مؤسسة البناء الهندسي المتكامل","fg":"#1E293B"},{"c":"C11","v":11840000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D11","v":-0.0528,"f":"=(C11-12500000)/12500000","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E11","v":0,"f":"=RANK(C11, $C$10:$C$13, 1)","fg":"#1E293B","al":"center"},{"c":"F11","v":82,"in":true,"fg":"#1E293B","al":"center"},{"c":"G11","v":32.8,"f":"=F11*0.40","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H11","v":60,"f":"=(MIN(C10:C13)/C11)*60","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I11","v":92.8,"f":"=G11+H11","b":true,"al":"center","nf":"0.0"},{"c":"J11","v":"🟡 احتياطي أول (أرخص سعر)","bg":"#FFFBEB","fg":"#92400E","b":true,"al":"center"},{"c":"K11","v":"أدنى سعر مالي، ولكن لوحظ نقص طفيف في عدد المعدات المملوكة","fg":"#1E293B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":3,"fg":"#1E293B","al":"center"},{"c":"B12","v":"شركة الصرح للإنشاء والتعمير","fg":"#1E293B"},{"c":"C12","v":12420000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D12","v":-0.0064,"f":"=(C12-12500000)/12500000","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E12","v":0,"f":"=RANK(C12, $C$10:$C$13, 1)","fg":"#1E293B","al":"center"},{"c":"F12","v":88,"in":true,"fg":"#1E293B","al":"center"},{"c":"G12","v":35.2,"f":"=F12*0.40","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H12","v":57.198068,"f":"=(MIN(C10:C13)/C12)*60","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I12","v":92.398068,"f":"=G12+H12","b":true,"al":"center","nf":"0.0"},{"c":"J12","v":"⚪ مؤهل فندياً ومالياً","fg":"#1E293B","al":"center"},{"c":"K12","v":"عرض متوازن مالياً وفنياً ومطابق للمواصفات","fg":"#1E293B"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"fg":"#1E293B","al":"center"},{"c":"B13","v":"مجموعة الرواد للمقاولات التخصصية","fg":"#1E293B"},{"c":"C13","v":13100000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D13","v":0.048,"f":"=(C13-12500000)/12500000","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E13","v":0,"f":"=RANK(C13, $C$10:$C$13, 1)","fg":"#1E293B","al":"center"},{"c":"F13","v":85,"in":true,"fg":"#1E293B","al":"center"},{"c":"G13","v":34,"f":"=F13*0.40","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H13","v":54.229008,"f":"=(MIN(C10:C13)/C13)*60","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I13","v":88.229008,"f":"=G13+H13","b":true,"al":"center","nf":"0.0"},{"c":"J13","v":"🔴 مستبعد لارتفاع السعر","fg":"#1E293B","al":"center"},{"c":"K13","v":"سعر مرتفع متجاوز الميزانية التقديرية للمشروع","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"—","bg":"#F0F9FF","al":"center"},{"c":"B14","v":"الميزانية التقديرية المعتمدة للمشروع (Benchmark)","bg":"#F0F9FF","b":true},{"c":"C14","v":12500000,"in":true,"bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0"},{"c":"D14","v":"0.00%","bg":"#F0F9FF","al":"center"},{"c":"E14","v":"","bg":"#F0F9FF"},{"c":"F14","v":"","bg":"#F0F9FF"},{"c":"G14","v":"","bg":"#F0F9FF"},{"c":"H14","v":"","bg":"#F0F9FF"},{"c":"I14","v":"","bg":"#F0F9FF"},{"c":"J14","v":"","bg":"#F0F9FF"},{"c":"K14","v":"السقف المالي المعتمد في دراسة الجدوى وتكلفة المقاولة","bg":"#F0F9FF"}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""},{"c":"H15","v":""},{"c":"I15","v":""},{"c":"J15","v":""},{"c":"K15","v":""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"توصية وقرار لجنة فحص ومقارنة العروض","bg":"#065F46","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":17,"h":52.0,"cells":[{"c":"A17","v":"بناءً على تفريغ وتحليل العروض المالية والفنية الموضحة بعاليه، توصي اللجنة بالترسية على (شركة الإنجاز للمقاولات العامة) بإجمالي مبلغ وقدره (11,950,000 ريال سعودي غير شامل ضريبة القيمة المضافة)، حيث حققت الشركة أعلى مجموع درجات مرجح (97.4 درجة) مع كفاءة فنية متميزة وتوفير مالي قدره 4.40% عن الميزانية التقديرية، والالتزام بجدول زمني 14 شهراً دون أي تحفظات جوهرية.","bg":"#ECFDF5","b":true,"rs":2,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":36.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""},{"c":"I19","v":""},{"c":"J19","v":""},{"c":"K19","v":""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"رئيس قسم المشتريات والعقود","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C20","v":""},{"c":"D20","v":"مهندس أول المكتب الفني والتسعير","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"F20","v":""},{"c":"G20","v":"المدير المالي للمشروع (CFO)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"I20","v":""},{"c":"J20","v":"مدير عام المشاريع والتنفيذ","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":"الاسم: ............................\nالتوقيع: ............................\nالتاريخ: 2026/10/08م","bg":"#F8FAFC","fg":"#475569","cs":2},{"skip":true},{"c":"C21","v":""},{"c":"D21","v":"الاسم: ............................\nالتوقيع: ............................\nالتاريخ: 2026/10/08م","bg":"#F8FAFC","fg":"#475569","cs":2},{"skip":true},{"c":"F21","v":""},{"c":"G21","v":"الاسم: ............................\nالتوقيع: ............................\nالتاريخ: 2026/10/08م","bg":"#F8FAFC","fg":"#475569","cs":2},{"skip":true},{"c":"I21","v":""},{"c":"J21","v":"الاسم: ............................\nالتوقيع: ............................\nالتاريخ: 2026/10/08م","bg":"#F8FAFC","fg":"#475569","cs":2},{"skip":true}]}]},{"name":"تفريغ_عروض_الأسعار_التفصيلية","maxRow":17,"maxCol":17,"colWidths":[12.0,12.0,44.0,12.0,14.0,14.0,16.0,14.0,16.0,14.0,16.0,14.0,16.0,14.0,14.0,22.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تفريغ وتحليل أسعار البنود التفصيلية لمقاولي الباطن (ITEMIZED BID BREAKDOWN)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""},{"c":"H2","v":""},{"c":"I2","v":""},{"c":"J2","v":""},{"c":"K2","v":""},{"c":"L2","v":""},{"c":"M2","v":""},{"c":"N2","v":""},{"c":"O2","v":""},{"c":"P2","v":""},{"c":"Q2","v":""}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"بيانات بنود المقايسة والكميات التعاقدية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F3","v":"شركة الإنجاز (المقاول 1)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"H3","v":"مؤسسة البناء (المقاول 2)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"J3","v":"شركة الصرح (المقاول 3)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"L3","v":"مجموعة الرواد (المقاول 4)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"N3","v":"المقارنة والتحليل الفوري","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"بند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال وتوصيف البند التعاقدي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الإجمالي","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"سعر الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الإجمالي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"سعر الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"الإجمالي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"أدنى سعر وحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"أعلى سعر وحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"المقاول الأرخص بالبند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"الفارق المالي للبند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B5","v":"CIV-001","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C5","v":"أعمال الحفر في جميع أنواع التربة للأساسات والبدروم ونقل المخلفات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D5","v":"م3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E5","v":18500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F5","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":518000,"f":"=E5*F5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H5","v":25,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":462500,"f":"=E5*H5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J5","v":30,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K5","v":555000,"f":"=E5*J5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L5","v":32,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M5","v":592000,"f":"=E5*L5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N5","v":25,"f":"=MIN(F5,H5,J5,L5)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O5","v":32,"f":"=MAX(F5,H5,J5,L5)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P5","v":"مؤسسة البناء","f":"=IF(N5=F5,\"شركة الإنجاز\",IF(N5=H5,\"مؤسسة البناء\",IF(N5=J5,\"شركة الصرح\",\"مجموعة الرواد\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"Q5","v":129500,"f":"=(O5-N5)*E5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"fg":"#1E293B","al":"center"},{"c":"B6","v":"CIV-002","fg":"#1E293B","al":"center"},{"c":"C6","v":"أعمال الردم بأتربة صالحة موردة من خارج الموقع على طبقات مع الدمك","fg":"#1E293B"},{"c":"D6","v":"م3","fg":"#1E293B","al":"center"},{"c":"E6","v":6200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F6","v":38,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":235600,"f":"=E6*F6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H6","v":36,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":223200,"f":"=E6*H6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J6","v":42,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K6","v":260400,"f":"=E6*J6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L6","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M6","v":279000,"f":"=E6*L6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N6","v":36,"f":"=MIN(F6,H6,J6,L6)","b":true,"al":"center","nf":"#,##0.00"},{"c":"O6","v":45,"f":"=MAX(F6,H6,J6,L6)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P6","v":"مؤسسة البناء","f":"=IF(N6=F6,\"شركة الإنجاز\",IF(N6=H6,\"مؤسسة البناء\",IF(N6=J6,\"شركة الصرح\",\"مجموعة الرواد\")))","b":true,"al":"center"},{"c":"Q6","v":55800,"f":"=(O6-N6)*E6","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"CIV-003","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C7","v":"خرسانة عادية للفرشات والأساسات عيار 250 كجم/سم2","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":"م3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E7","v":1450,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F7","v":240,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":348000,"f":"=E7*F7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H7","v":235,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":340750,"f":"=E7*H7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J7","v":250,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K7","v":362500,"f":"=E7*J7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L7","v":260,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M7","v":377000,"f":"=E7*L7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N7","v":235,"f":"=MIN(F7,H7,J7,L7)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O7","v":260,"f":"=MAX(F7,H7,J7,L7)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P7","v":"مؤسسة البناء","f":"=IF(N7=F7,\"شركة الإنجاز\",IF(N7=H7,\"مؤسسة البناء\",IF(N7=J7,\"شركة الصرح\",\"مجموعة الرواد\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"Q7","v":36250,"f":"=(O7-N7)*E7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"fg":"#1E293B","al":"center"},{"c":"B8","v":"CIV-004","fg":"#1E293B","al":"center"},{"c":"C8","v":"خرسانة مسلحة للقواعد واللبشة عيار 350 كجم/سم2 مقاوم للأملاح","fg":"#1E293B"},{"c":"D8","v":"م3","fg":"#1E293B","al":"center"},{"c":"E8","v":3800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F8","v":395,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":1501000,"f":"=E8*F8","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H8","v":390,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":1482000,"f":"=E8*H8","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J8","v":410,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K8","v":1558000,"f":"=E8*J8","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L8","v":425,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M8","v":1615000,"f":"=E8*L8","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N8","v":390,"f":"=MIN(F8,H8,J8,L8)","b":true,"al":"center","nf":"#,##0.00"},{"c":"O8","v":425,"f":"=MAX(F8,H8,J8,L8)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P8","v":"مؤسسة البناء","f":"=IF(N8=F8,\"شركة الإنجاز\",IF(N8=H8,\"مؤسسة البناء\",IF(N8=J8,\"شركة الصرح\",\"مجموعة الرواد\")))","b":true,"al":"center"},{"c":"Q8","v":133000,"f":"=(O8-N8)*E8","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"CIV-005","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C9","v":"خرسانة مسلحة للحوائط الخرسانية وسياج القبو عيار 350 كجم/سم2","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D9","v":"م3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E9","v":1200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":460,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":552000,"f":"=E9*F9","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H9","v":450,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":540000,"f":"=E9*H9","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J9","v":480,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":576000,"f":"=E9*J9","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L9","v":510,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M9","v":612000,"f":"=E9*L9","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N9","v":450,"f":"=MIN(F9,H9,J9,L9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O9","v":510,"f":"=MAX(F9,H9,J9,L9)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P9","v":"مؤسسة البناء","f":"=IF(N9=F9,\"شركة الإنجاز\",IF(N9=H9,\"مؤسسة البناء\",IF(N9=J9,\"شركة الصرح\",\"مجموعة الرواد\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"Q9","v":72000,"f":"=(O9-N9)*E9","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"fg":"#1E293B","al":"center"},{"c":"B10","v":"CIV-006","fg":"#1E293B","al":"center"},{"c":"C10","v":"خرسانة مسلحة للأعمدة ورقاب الأعمدة عيار 400 كجم/سم2","fg":"#1E293B"},{"c":"D10","v":"م3","fg":"#1E293B","al":"center"},{"c":"E10","v":1650,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":485,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":800250,"f":"=E10*F10","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H10","v":480,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":792000,"f":"=E10*H10","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J10","v":510,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":841500,"f":"=E10*J10","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L10","v":530,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M10","v":874500,"f":"=E10*L10","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N10","v":480,"f":"=MIN(F10,H10,J10,L10)","b":true,"al":"center","nf":"#,##0.00"},{"c":"O10","v":530,"f":"=MAX(F10,H10,J10,L10)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P10","v":"مؤسسة البناء","f":"=IF(N10=F10,\"شركة الإنجاز\",IF(N10=H10,\"مؤسسة البناء\",IF(N10=J10,\"شركة الصرح\",\"مجموعة الرواد\")))","b":true,"al":"center"},{"c":"Q10","v":82500,"f":"=(O10-N10)*E10","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"CIV-007","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C11","v":"خرسانة مسلحة للأسقف والكمرات عيار 350 كجم/سم2 سقف هوردي ومصمت","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":"م3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E11","v":5400,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F11","v":430,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":2322000,"f":"=E11*F11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H11","v":425,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":2295000,"f":"=E11*H11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J11","v":445,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":2403000,"f":"=E11*J11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L11","v":470,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M11","v":2538000,"f":"=E11*L11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N11","v":425,"f":"=MIN(F11,H11,J11,L11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O11","v":470,"f":"=MAX(F11,H11,J11,L11)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P11","v":"مؤسسة البناء","f":"=IF(N11=F11,\"شركة الإنجاز\",IF(N11=H11,\"مؤسسة البناء\",IF(N11=J11,\"شركة الصرح\",\"مجموعة الرواد\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"Q11","v":243000,"f":"=(O11-N11)*E11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"fg":"#1E293B","al":"center"},{"c":"B12","v":"CIV-008","fg":"#1E293B","al":"center"},{"c":"C12","v":"توريد وتشكيل وتركيب حديد التسليح عالي المقاومة Gr 60 لكافة العناصر","fg":"#1E293B"},{"c":"D12","v":"طن","fg":"#1E293B","al":"center"},{"c":"E12","v":1580,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F12","v":3650,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":5767000,"f":"=E12*F12","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H12","v":3620,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":5719600,"f":"=E12*H12","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J12","v":3750,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":5925000,"f":"=E12*J12","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L12","v":3900,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M12","v":6162000,"f":"=E12*L12","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N12","v":3620,"f":"=MIN(F12,H12,J12,L12)","b":true,"al":"center","nf":"#,##0.00"},{"c":"O12","v":3900,"f":"=MAX(F12,H12,J12,L12)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P12","v":"مؤسسة البناء","f":"=IF(N12=F12,\"شركة الإنجاز\",IF(N12=H12,\"مؤسسة البناء\",IF(N12=J12,\"شركة الصرح\",\"مجموعة الرواد\")))","b":true,"al":"center"},{"c":"Q12","v":442400,"f":"=(O12-N12)*E12","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"CIV-009","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C13","v":"عزل مائي باللفائف البيتومينية المعدلة SBS للأساسات والبدروم طبقتين","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":"م2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E13","v":7800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F13","v":58,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":452400,"f":"=E13*F13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H13","v":62,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":483600,"f":"=E13*H13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J13","v":55,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":429000,"f":"=E13*J13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L13","v":65,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M13","v":507000,"f":"=E13*L13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N13","v":55,"f":"=MIN(F13,H13,J13,L13)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"O13","v":65,"f":"=MAX(F13,H13,J13,L13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P13","v":"شركة الصرح","f":"=IF(N13=F13,\"شركة الإنجاز\",IF(N13=H13,\"مؤسسة البناء\",IF(N13=J13,\"شركة الصرح\",\"مجموعة الرواد\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"Q13","v":78000,"f":"=(O13-N13)*E13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"fg":"#1E293B","al":"center"},{"c":"B14","v":"CIV-010","fg":"#1E293B","al":"center"},{"c":"C14","v":"أعمال مباني من البلوك الإسمنتي المصمت والمفرغ سمك 20 سم للبدروم والأسوار","fg":"#1E293B"},{"c":"D14","v":"م2","fg":"#1E293B","al":"center"},{"c":"E14","v":9500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F14","v":48,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":456000,"f":"=E14*F14","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H14","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":427500,"f":"=E14*H14","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J14","v":52,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K14","v":494000,"f":"=E14*J14","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L14","v":55,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M14","v":522500,"f":"=E14*L14","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"N14","v":45,"f":"=MIN(F14,H14,J14,L14)","b":true,"al":"center","nf":"#,##0.00"},{"c":"O14","v":55,"f":"=MAX(F14,H14,J14,L14)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"P14","v":"مؤسسة البناء","f":"=IF(N14=F14,\"شركة الإنجاز\",IF(N14=H14,\"مؤسسة البناء\",IF(N14=J14,\"شركة الصرح\",\"مجموعة الرواد\")))","b":true,"al":"center"},{"c":"Q14","v":95000,"f":"=(O14-N14)*E14","fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي قيمة الأعمال قبل الضريبة (SUBTOTAL)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":"—","al":"center"},{"c":"G15","v":12952250,"f":"=SUM(G5:G14)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":"—","al":"center"},{"c":"I15","v":12766150,"f":"=SUM(I5:I14)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":"—","al":"center"},{"c":"K15","v":13404400,"f":"=SUM(K5:K14)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"L15","v":"—","al":"center"},{"c":"M15","v":14079000,"f":"=SUM(M5:M14)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"N15","v":"—","al":"center"},{"c":"O15","v":"—","al":"center"},{"c":"P15","v":"إجمالي فارق العطاءات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q15","v":1367450,"f":"=SUM(Q5:Q14)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#F0F9FF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":""},{"c":"G16","v":1942837.5,"f":"=G15*0.15","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":""},{"c":"I16","v":1914922.5,"f":"=I15*0.15","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":""},{"c":"K16","v":2010660,"f":"=K15*0.15","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0"},{"c":"L16","v":""},{"c":"M16","v":2111850,"f":"=M15*0.15","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0"},{"c":"N16","v":""},{"c":"O16","v":""},{"c":"P16","v":""},{"c":"Q16","v":""}]},{"r":17,"h":44.0,"cells":[{"c":"A17","v":"الإجمالي النهائي شاملاً ضريبة القيمة المضافة (GRAND TOTAL WITH VAT)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":""},{"c":"G17","v":14895087.5,"f":"=G15+G16","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":""},{"c":"I17","v":14681072.5,"f":"=I15+I16","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":""},{"c":"K17","v":15415060,"f":"=K15+K16","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"L17","v":""},{"c":"M17","v":16190850,"f":"=M15+M16","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"N17","v":""},{"c":"O17","v":""},{"c":"P17","v":""},{"c":"Q17","v":""}]}]},{"name":"التقييم_الفني_والشروط_التعاقدية","maxRow":18,"maxCol":9,"colWidths":[14.0,38.0,14.0,20.0,20.0,20.0,20.0,32.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة التقييم الفني والشروط التجارية والضمانات (TECHNICAL COMPLIANCE & TERMS)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""},{"c":"H2","v":""},{"c":"I2","v":""}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"معيار التقييم الفني والتجاري","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"الوزن الأقصى","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"شركة الإنجاز (المقاول 1)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"مؤسسة البناء (المقاول 2)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"شركة الصرح (المقاول 3)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"مجموعة الرواد (المقاول 4)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H3","v":"المعيار الفني المطلوب للقبول","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I3","v":"سند التحقق والمستند الثبوتي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":1,"fg":"#1E293B","al":"center"},{"c":"B4","v":"سابقة الأعمال في مشاريع مماثلة خلال آخر 5 سنوات","fg":"#1E293B"},{"c":"C4","v":25,"in":true,"fg":"#1E293B","al":"center"},{"c":"D4","v":24,"in":true,"fg":"#1E293B","al":"center"},{"c":"E4","v":20,"in":true,"fg":"#1E293B","al":"center"},{"c":"F4","v":22,"in":true,"fg":"#1E293B","al":"center"},{"c":"G4","v":23,"in":true,"fg":"#1E293B","al":"center"},{"c":"H4","v":"تنفيذ ما لا يقل عن 3 مشاريع أبراج سكنية/تجارية","fg":"#1E293B"},{"c":"I4","v":"شهادات إنجاز معتمدة من الاستشاريين","fg":"#1E293B"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":2,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B5","v":"كفاءة وتأهيل الجهاز الفني والهندسي المقيم بالموقع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C5","v":20,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D5","v":19,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E5","v":16,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F5","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G5","v":17,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H5","v":"مهندس مدير مشروع خبرة 15+ سنة ومهندسي موقع معتمدين","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I5","v":"السير الذاتية وشهادات هيئة المهندسين","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":3,"fg":"#1E293B","al":"center"},{"c":"B6","v":"المعدات والآليات المخصصة للمشروع (أوناش/مضخات/شدات)","fg":"#1E293B"},{"c":"C6","v":20,"in":true,"fg":"#1E293B","al":"center"},{"c":"D6","v":19,"in":true,"fg":"#1E293B","al":"center"},{"c":"E6","v":15,"in":true,"fg":"#1E293B","al":"center"},{"c":"F6","v":17,"in":true,"fg":"#1E293B","al":"center"},{"c":"G6","v":16,"in":true,"fg":"#1E293B","al":"center"},{"c":"H6","v":"توفير ونش برجي Tower Crane ومضخة خرسانة مخصصة","fg":"#1E293B"},{"c":"I6","v":"عقود ملكية أو إيجار ملزمة للمعدات","fg":"#1E293B"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":4,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"الجدول الزمني وخطة إدارة المشروع ومصفوفة المخاطر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C7","v":15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D7","v":14,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E7","v":13,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F7","v":14,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G7","v":12,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H7","v":"تقديم برنامج زمني بـ Primavera P6 مدته لا تتجاوز 14 شهراً","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I7","v":"مخطط CPM ومخطط التدفقات النقدية","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":5,"fg":"#1E293B","al":"center"},{"c":"B8","v":"نظام إدارة الجودة والسلامة والصحة المهنية (QA/QC & HSE)","fg":"#1E293B"},{"c":"C8","v":10,"in":true,"fg":"#1E293B","al":"center"},{"c":"D8","v":10,"in":true,"fg":"#1E293B","al":"center"},{"c":"E8","v":8,"in":true,"fg":"#1E293B","al":"center"},{"c":"F8","v":9,"in":true,"fg":"#1E293B","al":"center"},{"c":"G8","v":8,"in":true,"fg":"#1E293B","al":"center"},{"c":"H8","v":"امتلاك شهادات ISO 9001 و ISO 45001 وسجل سلامة نظيف","fg":"#1E293B"},{"c":"I8","v":"كتيب خطة الجودة PQP وسجل الحوادث","fg":"#1E293B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":6,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"الامتثال للشروط التعاقدية وفترة الصيانة والضمان","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C9","v":10,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D9","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E9","v":10,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F9","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G9","v":9,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H9","v":"الموافقة على شروط الدفع (دفعة مقدمة 10%، محجوز ضمان 10%)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I9","v":"خطاب التعهد بعدم إبداء أي تحفظات","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"إجمالي الدرجة الفنية (من 100)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C10","v":100,"f":"=SUM(C4:C9)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":94,"f":"=SUM(D4:D9)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":82,"f":"=SUM(E4:E9)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":88,"f":"=SUM(F4:F9)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":85,"f":"=SUM(G4:G9)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"الحد الأدنى للقبول الفني: 75 درجة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I10","v":"كافة المتنافسين اجتازوا التأهيل الفني","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""},{"c":"H11","v":""},{"c":"I11","v":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"جدول مقارنة الشروط التجارية، فترات التنفيذ، والضمانات البنكية","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"الشرط التعاقدي / المالي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"شروط المناقصة الرسمية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"شركة الإنجاز (المقاول 1)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"مؤسسة البناء (المقاول 2)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"شركة الصرح (المقاول 3)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"مجموعة الرواد (المقاول 4)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"ملاحظات الامتثال للشروط","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I13","v":"الأثر المالي والتعاقدي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":1,"fg":"#1E293B","al":"center"},{"c":"B14","v":"مدة تنفيذ المشروع الإجمالية","fg":"#1E293B"},{"c":"C14","v":"14 شهراً","fg":"#1E293B","al":"center"},{"c":"D14","v":"14 شهراً (مطابق)","fg":"#1E293B","al":"center"},{"c":"E14","v":"16 شهراً (زيادة شهرين)","fg":"#1E293B","al":"center"},{"c":"F14","v":"14 شهراً (مطابق)","fg":"#1E293B","al":"center"},{"c":"G14","v":"12 شهراً (مكثف)","fg":"#1E293B","al":"center"},{"c":"H14","v":"مؤسسة البناء طلبت تمديد شهرين","fg":"#1E293B"},{"c":"I14","v":"تأخير شهرين يرفع تكلفة الإشراف","fg":"#1E293B"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":2,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"نسبة الدفعة المقدمة المطلوبة (Advance)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C15","v":"10% بضمان بنكي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D15","v":"10% بضمان بنكي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E15","v":"15% بضمان بنكي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F15","v":"10% بضمان بنكي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G15","v":"10% بضمان بنكي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H15","v":"مؤسسة البناء طلبت 15% زيادة سيولة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I15","v":"أعباء تمويل إضافية على المالك","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":3,"fg":"#1E293B","al":"center"},{"c":"B16","v":"نسبة محجوز الضمان من المستخلصات (Retention)","fg":"#1E293B"},{"c":"C16","v":"10% حتى الاستلام","fg":"#1E293B","al":"center"},{"c":"D16","v":"10% معتمد","fg":"#1E293B","al":"center"},{"c":"E16","v":"5% فقط (تحفظ)","fg":"#1E293B","al":"center"},{"c":"F16","v":"10% معتمد","fg":"#1E293B","al":"center"},{"c":"G16","v":"10% معتمد","fg":"#1E293B","al":"center"},{"c":"H16","v":"مؤسسة البناء تحفظت على 10%","fg":"#1E293B"},{"c":"I16","v":"مخالف لشروط المناقصة ويزيد المخاطر","fg":"#1E293B"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":4,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"خطاب ضمان حسن التنفيذ النهائي (Performance)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C17","v":"5% من قيمة العقد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D17","v":"موافق دون تحفظ","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E17","v":"موافق دون تحفظ","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F17","v":"موافق دون تحفظ","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G17","v":"موافق دون تحفظ","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H17","v":"جميع المقاولين ملتزمون بتقديم الضمان","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I17","v":"صادر من بنك معتمد وسارٍ حتى FAC","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":5,"fg":"#1E293B","al":"center"},{"c":"B18","v":"فترة سداد المستخلصات الشهرية","fg":"#1E293B"},{"c":"C18","v":"30 يوماً من الاعتماد","fg":"#1E293B","al":"center"},{"c":"D18","v":"30 يوماً","fg":"#1E293B","al":"center"},{"c":"E18","v":"21 يوماً (طلب تعجيل)","fg":"#1E293B","al":"center"},{"c":"F18","v":"30 يوماً","fg":"#1E293B","al":"center"},{"c":"G18","v":"30 يوماً","fg":"#1E293B","al":"center"},{"c":"H18","v":"متوافق مع الدورة المستندية","fg":"#1E293B"},{"c":"I18","v":"لا توجد أعباء نقدية غير متوقعة","fg":"#1E293B"}]}]}]}