{"slug":"budget-vs-actual-cost-variance","sheets":[{"name":"إعدادات_المشروع_والموازنة","maxRow":19,"maxCol":5,"colWidths":[46.0,24.0,22.0,28.0,62.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"بيانات المشروع والاشتراطات المالية لمراقبة الموازنة التقديرية والتكاليف الفعلية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"شيت هندسي مالي تشغيلي لمقارنة الموازنة المخططة (BAC) بالتكاليف الفعلية (AC) وحساب تباين التكلفة (CV) ومؤشر الأداء (CPI) وفق معايير EVM و IFRS 15","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":5},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"1. البيانات العامة للمشروع والتعاقد (Project & Contract Information)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"اسم المشروع الإنشائي:","b":true},{"c":"B5","v":"مشروع إنشاء وتشييد المجمع التجاري السكني - برج النخيل","fg":"#1E293B"},{"c":"C5","v":"كود النموذج المالي:","b":true},{"c":"D5","v":"BOQ-ACC-009","fg":"#1E293B","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"الموقع العام والمدينة:","b":true},{"c":"B6","v":"الرياض - تقاطع طريق العروبة مع الملك فهد","fg":"#1E293B"},{"c":"C6","v":"تاريخ إعداد التقرير المالي:","b":true},{"c":"D6","v":"أكتوبر 2026","fg":"#1E293B","cs":2},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"الجهة المالكة للمشروع:","b":true},{"c":"B7","v":"شركة الأفق للاستثمار والتطوير العقاري","fg":"#1E293B"},{"c":"C7","v":"مدير المشروع المالي:","b":true},{"c":"D7","v":"أ. عبد العزيز القحطاني (مدير التكاليف)","fg":"#1E293B","cs":2},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"المقاول العام المنفذ:","b":true},{"c":"B8","v":"شركة البنيان المتطورة للمقاولات العامة","fg":"#1E293B"},{"c":"C8","v":"الاستشاري المالي المشرف:","b":true},{"c":"D8","v":"مكتب التدقيق المحاسبي والاستشارات الهندسية","fg":"#1E293B","cs":2},{"skip":true}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"المعايير المرجعية للموازنة:","b":true},{"c":"B9","v":"إدارة القيمة المكتسبة EVM والمعيار المحاسبي الدولي IFRS 15","fg":"#1E293B"},{"c":"C9","v":"حالة الشيت والمراجعة:","b":true},{"c":"D9","v":"قالب تشغيلي جاهز للمقارنة والتسعير","fg":"#1E293B","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"2. الثوابت المالية للموازنة وخط الأساس التعاقدي (Baseline Budget Parameters)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"البند المالي / المؤشر التعاقدي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"القيمة التقديرية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"العملة / الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"المرجع التعاقدي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"المحددات والضوابط المحاسبية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"إجمالي القيمة التعاقدية للمشروع (Contract Value)","bg":"#F8FAFC","b":true},{"c":"B13","v":25000000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C13","v":"ريال سعودي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D13","v":"العقد الإنشائي الرئيسي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E13","v":"إجمالي قيمة العقد المبرم مع المالك شاملاً هامش الربح","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"الموازنة التقديرية المخططة للتكاليف (Budget at Completion - BAC)","b":true},{"c":"B14","v":21500000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C14","v":"ريال سعودي","fg":"#1E293B","al":"center"},{"c":"D14","v":"خطة التكلفة المستهدفة","b":true,"al":"center"},{"c":"E14","v":"سقف التكاليف الإجمالية المخططة للمشروع بكافة بنوده","fg":"#1E293B"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"هامش الربح التشغيلي المستهدف (Target Gross Margin)","bg":"#F8FAFC","b":true},{"c":"B15","v":0.14,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C15","v":"نسبة مئوية %","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D15","v":"دراسة الجدوى المالية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E15","v":"ما يعادل 3,500,000 ريال سعودي من إجمالي قيمة العقد (14.0%)","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"احتياطي الطوارئ الإداري المخصص (Contingency Reserve)","b":true},{"c":"B16","v":0.05,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C16","v":"نسبة من التكلفة %","fg":"#1E293B","al":"center"},{"c":"D16","v":"سجل المخاطر PMBOK","b":true,"al":"center"},{"c":"E16","v":"احتياطي نقدي مخصص لتغطية فروق الأسعار والظروف غير المتوقعة (5%)","fg":"#1E293B"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"مدة تنفيذ المشروع الإجمالية المخططة (Original Duration)","bg":"#F8FAFC","b":true},{"c":"B17","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"C17","v":"شهر تعاقدي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D17","v":"الجدول الزمني المستهدف","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E17","v":"فترة التنفيذ التعاقدية حتى تسليم المشروع الابتدائي","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"تاريخ نقطة التوقف وقفل الحسابات الحالية (Cut-off Date)","b":true},{"c":"B18","v":"نهاية الشهر 10","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C18","v":"محطة زمنية (Station)","fg":"#1E293B","al":"center"},{"c":"D18","v":"تقرير المتابعة الشهري","b":true,"al":"center"},{"c":"E18","v":"النسبة الزمنية المنقضية من عمر المشروع = 55.6%","fg":"#1E293B"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"معدل التباين الحرج المقبول في التكلفة (Critical Variance Limit)","bg":"#F8FAFC","b":true},{"c":"B19","v":0.05,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C19","v":"حد أمان %","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D19","v":"سياسة الرقابة المالية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E19","v":"أي بند يتجاوز انحراف تكلفته 5% يدرج في سجل الإنذار والمراجعة الفورية","bg":"#F8FAFC","fg":"#1E293B"}]}]},{"name":"لوحة_المؤشرات_والملخص_التنفيذي","maxRow":15,"maxCol":7,"colWidths":[16.0,48.0,24.0,24.0,24.0,24.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لمقارنة الموازنة بالمنصرف الفعلي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تحليل مؤشرات القيمة المكتسبة (EVM): الموازنة التقديرية (BAC)، القيمة المكتسبة (EV)، المنصرف الفعلي (AC)، مؤشر أداء التكلفة (CPI)، والربح المتوقع","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"الموازنة الإجمالية المخططة (BAC)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي المنصرف الفعلي حتى تاريخه (AC)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"مؤشر أداء التكلفة الإجمالي (CPI)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"التكلفة التقديرية عند الاكتمال (EAC)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":48.0,"cells":[{"c":"A5","v":0,"f":"=SUM(مراقبة_التكاليف_حسب_البنود!D8:D23)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":24590000,"f":"=SUM(مراقبة_التكاليف_حسب_البنود!G8:G23)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E5","v":0.0,"f":"=SUM(مراقبة_التكاليف_حسب_البنود!F8:F23)/SUM(مراقبة_التكاليف_حسب_البنود!G8:G23)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"G5","v":38623922.2606,"f":"=SUM(مراقبة_التكاليف_حسب_البنود!K8:K23)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"ريال سعودي (Planned Budget)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"ريال سعودي (Actual Cost Incurred)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"مؤشر الأداء المالي (EV / AC)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"ريال سعودي (Projected Final Cost)","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"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":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول تحليل تباين الموازنة حسب عناصر التكلفة الرئيسية بالمشروع","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"كود العنصر","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"عنصر التكلفة الإنشائي / المورد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الموازنة المخططة BAC (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"القيمة المكتسبة EV (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"المنصرف الفعلي AC (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"تباين التكلفة CV (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"مؤشر الأداء CPI","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"CST-ELM-01","b":true,"al":"center"},{"c":"B10","v":"أعمال المواد والتوريدات الرئيسية (Materials)","fg":"#1E293B"},{"c":"C10","v":0,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"مواد\", مراقبة_التكاليف_حسب_البنود!D8:D23)","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":1.25,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"مواد\", مراقبة_التكاليف_حسب_البنود!F8:F23)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":1160000,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"مواد\", مراقبة_التكاليف_حسب_البنود!G8:G23)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":-1159998.75,"f":"=D10-E10","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":1e-06,"f":"=D10/E10","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"CST-ELM-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"أجور العمالة الذاتية والمصنعيات المباشرة (Labor)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C11","v":0,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"عمالة\", مراقبة_التكاليف_حسب_البنود!D8:D23)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":0.65,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"عمالة\", مراقبة_التكاليف_حسب_البنود!F8:F23)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":598000,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"عمالة\", مراقبة_التكاليف_حسب_البنود!G8:G23)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":-597999.35,"f":"=D11-E11","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":1e-06,"f":"=D11/E11","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"CST-ELM-03","b":true,"al":"center"},{"c":"B12","v":"إيجار ومصاريف تشغيل المعدات والآليات (Equipment)","fg":"#1E293B"},{"c":"C12","v":0,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"معدات\", مراقبة_التكاليف_حسب_البنود!D8:D23)","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":0.75,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"معدات\", مراقبة_التكاليف_حسب_البنود!F8:F23)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":937500,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"معدات\", مراقبة_التكاليف_حسب_البنود!G8:G23)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":-937499.25,"f":"=D12-E12","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":1e-06,"f":"=D12/E12","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"CST-ELM-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"عقود مقاولي الباطن التخصصيين (Subcontractors)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C13","v":0,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"باطن\", مراقبة_التكاليف_حسب_البنود!D8:D23)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":4.6,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"باطن\", مراقبة_التكاليف_حسب_البنود!F8:F23)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":4801500,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"باطن\", مراقبة_التكاليف_حسب_البنود!G8:G23)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":-4801495.4,"f":"=D13-E13","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":1e-06,"f":"=D13/E13","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"CST-ELM-05","b":true,"al":"center"},{"c":"B14","v":"المصاريف الإدارية والعمومية للموقع (Site Overheads)","fg":"#1E293B"},{"c":"C14","v":0,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"إدارية\", مراقبة_التكاليف_حسب_البنود!D8:D23)","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":0.65,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"إدارية\", مراقبة_التكاليف_حسب_البنود!F8:F23)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":533000,"f":"=SUMIF(مراقبة_التكاليف_حسب_البنود!C8:C23, \"إدارية\", مراقبة_التكاليف_حسب_البنود!G8:G23)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":-532999.35,"f":"=D14-E14","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":1e-06,"f":"=D14/E14","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"الإجمالي العام لكافة عناصر تكاليف المشروع:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"C15","v":0,"f":"=SUM(C10:C14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":7.9,"f":"=SUM(D10:D14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":8030000,"f":"=SUM(E10:E14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":-8029992.1,"f":"=D15-E15","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":1e-06,"f":"=D15/E15","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"}]}]},{"name":"تحليل_الموازنة_والمنصرف_الشهري","maxRow":17,"maxCol":11,"colWidths":[8.0,46.0,22.0,22.0,22.0,24.0,24.0,24.0,24.0,18.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول المتابعة الشهرية للقيمة المخططة والقيمة المكتسبة والتكلفة الفعلية (S-Curve Data)","bg":"#1E3A8A","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":"متابعة التدفقات المالية شهرياً وتراكمياً: القيمة المخططة (PV)، القيمة المكتسبة (EV)، التكلفة الفعلية (AC)، تباين التكلفة (CV)، ومؤشرات CPI و SPI","bg":"#1E40AF","fg":"#F1F5F9","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":42.0,"cells":[{"c":"A4","v":"الشهر","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"البيان الزمني","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المخطط الشهري PV","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"المكتسب الشهري EV","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الفعلي الشهري AC","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المخطط التراكمي Cum. PV","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المكتسب التراكمي Cum. EV","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الفعلي التراكمي Cum. AC","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"تباين التكلفة التراكمي CV","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"مؤشر التكلفة CPI","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"مؤشر الجدول SPI","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"الشهر الأول - أعمال التجهيز والموقع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C5","v":650000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":680000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":620000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":650000,"f":"=C5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":680000,"f":"=D5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":620000,"f":"=E5","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":60000,"f":"=IF(H5>0, G5-H5, \"-\")","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":1.096774,"f":"=IF(H5>0, G5/H5, \"-\")","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K5","v":1.046154,"f":"=IF(F5>0, G5/F5, \"-\")","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"الشهر الثاني - أعمال الحفر ونزح المياه","fg":"#1E293B"},{"c":"C6","v":1100000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":1150000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":1080000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":1750000,"f":"=F5+C6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":1830000,"f":"=IF(D6>0, G5+D6, G5)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":1700000,"f":"=IF(E6>0, H5+E6, H5)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":130000,"f":"=IF(H6>0, G6-H6, \"-\")","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":1.076471,"f":"=IF(H6>0, G6/H6, \"-\")","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K6","v":1.045714,"f":"=IF(F6>0, G6/F6, \"-\")","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"الشهر الثالث - إحلال التربة والخرسانة العادية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C7","v":1250000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":1200000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":1180000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":3000000,"f":"=F6+C7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":3030000,"f":"=IF(D7>0, G6+D7, G6)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":2880000,"f":"=IF(E7>0, H6+E7, H6)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":150000,"f":"=IF(H7>0, G7-H7, \"-\")","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":1.052083,"f":"=IF(H7>0, G7/H7, \"-\")","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K7","v":1.01,"f":"=IF(F7>0, G7/F7, \"-\")","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"الشهر الرابع - تسليح وصب اللبشة المسلحة","fg":"#1E293B"},{"c":"C8","v":2100000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":2050000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":2120000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":5100000,"f":"=F7+C8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":5080000,"f":"=IF(D8>0, G7+D8, G7)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":5000000,"f":"=IF(E8>0, H7+E8, H7)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":80000,"f":"=IF(H8>0, G8-H8, \"-\")","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":1.016,"f":"=IF(H8>0, G8/H8, \"-\")","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K8","v":0.996078,"f":"=IF(F8>0, G8/F8, \"-\")","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"الشهر الخامس - حوائط البدروم ورقاب الأعمدة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C9","v":1850000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":1900000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":1840000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":6950000,"f":"=F8+C9","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":6980000,"f":"=IF(D9>0, G8+D9, G8)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":6840000,"f":"=IF(E9>0, H8+E9, H8)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":140000,"f":"=IF(H9>0, G9-H9, \"-\")","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":1.020468,"f":"=IF(H9>0, G9/H9, \"-\")","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K9","v":1.004317,"f":"=IF(F9>0, G9/F9, \"-\")","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"الشهر السادس - سقف البدروم وأعمدة الأرضي","fg":"#1E293B"},{"c":"C10","v":1950000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D10","v":1920000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":1960000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":8900000,"f":"=F9+C10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":8900000,"f":"=IF(D10>0, G9+D10, G9)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":8800000,"f":"=IF(E10>0, H9+E10, H9)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":100000,"f":"=IF(H10>0, G10-H10, \"-\")","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":1.011364,"f":"=IF(H10>0, G10/H10, \"-\")","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K10","v":1,"f":"=IF(F10>0, G10/F10, \"-\")","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"الشهر السابع - سقف الأرضي والأول وهيكل الخرسانة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C11","v":2200000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":2180000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":2190000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":11100000,"f":"=F10+C11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":11080000,"f":"=IF(D11>0, G10+D11, G10)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":10990000,"f":"=IF(E11>0, H10+E11, H10)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":90000,"f":"=IF(H11>0, G11-H11, \"-\")","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":1.008189,"f":"=IF(H11>0, G11/H11, \"-\")","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K11","v":0.998198,"f":"=IF(F11>0, G11/F11, \"-\")","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"الشهر الثامن - أعمال المباني وبداية التأسيسات MEP","fg":"#1E293B"},{"c":"C12","v":1800000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D12","v":1750000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":1780000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":12900000,"f":"=F11+C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":12830000,"f":"=IF(D12>0, G11+D12, G11)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":12770000,"f":"=IF(E12>0, H11+E12, H11)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":60000,"f":"=IF(H12>0, G12-H12, \"-\")","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":1.004699,"f":"=IF(H12>0, G12/H12, \"-\")","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K12","v":0.994574,"f":"=IF(F12>0, G12/F12, \"-\")","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"الشهر التاسع - المحارة والجبس بورد والعزل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C13","v":1650000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D13","v":1700000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":1640000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":14550000,"f":"=F12+C13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":14530000,"f":"=IF(D13>0, G12+D13, G12)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":14410000,"f":"=IF(E13>0, H12+E13, H12)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":120000,"f":"=IF(H13>0, G13-H13, \"-\")","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":1.008328,"f":"=IF(H13>0, G13/H13, \"-\")","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K13","v":0.998625,"f":"=IF(F13>0, G13/F13, \"-\")","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":10,"b":true,"al":"center"},{"c":"B14","v":"الشهر العاشر - السيراميك والدهانات وسحب الكابلات","fg":"#1E293B"},{"c":"C14","v":1750000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D14","v":1720000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":1710000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":16300000,"f":"=F13+C14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":16250000,"f":"=IF(D14>0, G13+D14, G13)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":16120000,"f":"=IF(E14>0, H13+E14, H13)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":130000,"f":"=IF(H14>0, G14-H14, \"-\")","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":1.008065,"f":"=IF(H14>0, G14/H14, \"-\")","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K14","v":0.996933,"f":"=IF(F14>0, G14/F14, \"-\")","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"الشهر الحادي عشر - التركيبات النهائية (مستقبلي)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C15","v":1500000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D15","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":17800000,"f":"=F14+C15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":16250000,"f":"=IF(D15>0, G14+D15, G14)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":16120000,"f":"=IF(E15>0, H14+E15, H14)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":130000,"f":"=IF(H15>0, G15-H15, \"-\")","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":1.008065,"f":"=IF(H15>0, G15/H15, \"-\")","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K15","v":0.912921,"f":"=IF(F15>0, G15/F15, \"-\")","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":12,"b":true,"al":"center"},{"c":"B16","v":"الشهر الثاني عشر - الاختبارات والتسليم (مستقبلي)","fg":"#1E293B"},{"c":"C16","v":1200000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D16","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":0,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":19000000,"f":"=F15+C16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":16250000,"f":"=IF(D16>0, G15+D16, G15)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":16120000,"f":"=IF(E16>0, H15+E16, H15)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":130000,"f":"=IF(H16>0, G16-H16, \"-\")","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":1.008065,"f":"=IF(H16>0, G16/H16, \"-\")","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K16","v":0.855263,"f":"=IF(F16>0, G16/F16, \"-\")","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"الإجمالي الشهري للمصروفات حتى تاريخه:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"C17","v":19000000,"f":"=SUM(C5:C16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":16250000,"f":"=SUM(D5:D16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":16120000,"f":"=SUM(E5:E16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":"-","bg":"#FEF3C7","al":"center"},{"c":"G17","v":"-","bg":"#FEF3C7","al":"center"},{"c":"H17","v":"-","bg":"#FEF3C7","al":"center"},{"c":"I17","v":130000,"f":"=D17-E17","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":1.008065,"f":"=D17/E17","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K17","v":0.855263,"f":"=D17/C17","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"}]}]},{"name":"مراقبة_التكاليف_حسب_البنود","maxRow":21,"maxCol":12,"colWidths":[8.0,16.0,16.0,48.0,24.0,16.0,24.0,24.0,24.0,16.0,24.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول مراقبة تباين التكاليف التفصيلية حسب حزم الأعمال وبنود المقايسة (Work Packages)","bg":"#1E3A8A","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":"حساب دقيق للموازنة المخططة (BAC)، نسبة الإنجاز الفعلي، القيمة المكتسبة (EV)، المنصرف الفعلي (AC)، تباين التكلفة (CV)، والتكلفة المتوقعة عند الإغلاق (EAC)","bg":"#1E40AF","fg":"#F1F5F9","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":42.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود الحزمة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نوع المورد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"بيان حزمة العمل والبنود الإنشائية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الموازنة BAC (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الإنجاز %","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"القيمة المكتسبة EV","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المنصرف الفعلي AC","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"تباين التكلفة CV","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"مؤشر CPI","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"التكلفة عند الإغلاق EAC","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"حالة الموازنة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B5","v":"WP-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C5","v":"مواد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D5","v":"توريد حديد التسليح عالي المقاومة لكامل المشروع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E5","v":4200000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":0.85,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G5","v":3570000,"f":"=E5*F5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":3620000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":-50000,"f":"=G5-H5","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":0.986188,"f":"=G5/H5","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K5","v":4258822.861361,"f":"=E5/J5","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L5","v":"تجاوز موازنة","f":"=IF(I5>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"fg":"#1E293B","al":"center"},{"c":"B6","v":"WP-02","b":true,"al":"center"},{"c":"C6","v":"مواد","b":true,"al":"center"},{"c":"D6","v":"توريد الخرسانة الجاهزة المقاومة والعادية C35/C40","fg":"#1E293B"},{"c":"E6","v":3800000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":0.8,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G6","v":3040000,"f":"=E6*F6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":2980000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":60000,"f":"=G6-H6","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":1.020134,"f":"=G6/H6","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K6","v":3725000.833224,"f":"=E6/J6","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L6","v":"وفر تكلفة","f":"=IF(I6>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","b":true,"al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"WP-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"عمالة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":"مصنعيات حدادة ونجارة الهيكل الخرساني واللبشة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E7","v":2400000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":0.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G7","v":1920000,"f":"=E7*F7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":1940000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":-20000,"f":"=G7-H7","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":0.989691,"f":"=G7/H7","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K7","v":2424999.317969,"f":"=E7/J7","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L7","v":"تجاوز موازنة","f":"=IF(I7>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"fg":"#1E293B","al":"center"},{"c":"B8","v":"WP-04","b":true,"al":"center"},{"c":"C8","v":"معدات","b":true,"al":"center"},{"c":"D8","v":"إيجار مضخات الخرسانة والأوناش البرجية والحفارات","fg":"#1E293B"},{"c":"E8","v":1250000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":0.75,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G8","v":937500,"f":"=E8*F8","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":960000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":-22500,"f":"=G8-H8","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":0.976562,"f":"=G8/H8","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K8","v":1280000.65536,"f":"=E8/J8","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L8","v":"تجاوز موازنة","f":"=IF(I8>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","b":true,"al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"WP-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"باطن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":"أعمال نزح المياه الجوفية وتثبيت جوانب الحفر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E9","v":650000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G9","v":650000,"f":"=E9*F9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":630000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":20000,"f":"=G9-H9","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":1.031746,"f":"=G9/H9","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K9","v":630000.019385,"f":"=E9/J9","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":"وفر تكلفة","f":"=IF(I9>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"fg":"#1E293B","al":"center"},{"c":"B10","v":"WP-06","b":true,"al":"center"},{"c":"C10","v":"باطن","b":true,"al":"center"},{"c":"D10","v":"عزل الرطوبة والحرارة للأساسات والبدروم والأسطح","fg":"#1E293B"},{"c":"E10","v":950000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":0.7,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G10","v":665000,"f":"=E10*F10","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":680000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":-15000,"f":"=G10-H10","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":0.977941,"f":"=G10/H10","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K10","v":971428.746724,"f":"=E10/J10","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":"تجاوز موازنة","f":"=IF(I10>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"WP-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"مواد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":"توريد الطوب الأسمنتي والبلوك البركاني للمباني","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E11","v":580000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":0.75,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G11","v":435000,"f":"=E11*F11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":445000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":-10000,"f":"=G11-H11","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":0.977528,"f":"=G11/H11","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K11","v":593333.387893,"f":"=E11/J11","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":"تجاوز موازنة","f":"=IF(I11>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"fg":"#1E293B","al":"center"},{"c":"B12","v":"WP-08","b":true,"al":"center"},{"c":"C12","v":"عمالة","b":true,"al":"center"},{"c":"D12","v":"مصنعيات بناء الطوب وأعمال بياض المحارة واللياسة","fg":"#1E293B"},{"c":"E12","v":920000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":0.65,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G12","v":598000,"f":"=E12*F12","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":610000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":-12000,"f":"=G12-H12","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":0.980328,"f":"=G12/H12","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K12","v":938461.412915,"f":"=E12/J12","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":"تجاوز موازنة","f":"=IF(I12>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"WP-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"مواد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":"توريد بلاط السيراميك والبورسلين والرخام","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E13","v":1450000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G13","v":725000,"f":"=E13*F13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":715000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":10000,"f":"=G13-H13","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":1.013986,"f":"=G13/H13","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K13","v":1430000.019724,"f":"=E13/J13","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":"وفر تكلفة","f":"=IF(I13>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":10,"fg":"#1E293B","al":"center"},{"c":"B14","v":"WP-10","b":true,"al":"center"},{"c":"C14","v":"باطن","b":true,"al":"center"},{"c":"D14","v":"أعمال الجبس بورد والأسقف المستعارة المعلقة","fg":"#1E293B"},{"c":"E14","v":780000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0.55,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G14","v":429000.0,"f":"=E14*F14","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":415000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":14000,"f":"=G14-H14","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":1.033735,"f":"=G14/H14","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K14","v":754545.410574,"f":"=E14/J14","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L14","v":"وفر تكلفة","f":"=IF(I14>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","b":true,"al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"WP-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"باطن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":"أعمال الدهانات الداخلية والخارجية والواجهات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E15","v":850000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":0.45,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G15","v":382500,"f":"=E15*F15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":375000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":7500,"f":"=G15-H15","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":1.02,"f":"=G15/H15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K15","v":833333.333333,"f":"=E15/J15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":"وفر تكلفة","f":"=IF(I15>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":12,"fg":"#1E293B","al":"center"},{"c":"B16","v":"WP-12","b":true,"al":"center"},{"c":"C16","v":"باطن","b":true,"al":"center"},{"c":"D16","v":"واجهات الألوميتال والزجاج الإنشائي والكلادينج","fg":"#1E293B"},{"c":"E16","v":1650000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":0.35,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G16","v":577500,"f":"=E16*F16","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":590000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":-12500,"f":"=G16-H16","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":0.978814,"f":"=G16/H16","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K16","v":1685713.526778,"f":"=E16/J16","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L16","v":"تجاوز موازنة","f":"=IF(I16>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","b":true,"al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":13,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"WP-13","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"باطن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":"التمديدات الصحية وشبكات السباكة وتغذية المياه","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E17","v":1100000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":0.6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G17","v":660000,"f":"=E17*F17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":645000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":15000,"f":"=G17-H17","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":1.023256,"f":"=G17/H17","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K17","v":1074999.804545,"f":"=E17/J17","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L17","v":"وفر تكلفة","f":"=IF(I17>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":14,"fg":"#1E293B","al":"center"},{"c":"B18","v":"WP-14","b":true,"al":"center"},{"c":"C18","v":"باطن","b":true,"al":"center"},{"c":"D18","v":"التمديدات الكهربائية ولوحات التوزيع والكابلات","fg":"#1E293B"},{"c":"E18","v":1450000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":0.55,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G18","v":797500.0,"f":"=E18*F18","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":785000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":12500,"f":"=G18-H18","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J18","v":1.015924,"f":"=G18/H18","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K18","v":1427272.118781,"f":"=E18/J18","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L18","v":"وفر تكلفة","f":"=IF(I18>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","b":true,"al":"center"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":15,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B19","v":"WP-15","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"باطن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D19","v":"أنظمة التكييف والتهوية الميكانيكية ودكت الصاج","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E19","v":1600000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":0.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G19","v":640000,"f":"=E19*F19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":660000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":-20000,"f":"=G19-H19","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J19","v":0.969697,"f":"=G19/H19","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K19","v":1649999.948438,"f":"=E19/J19","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L19","v":"تجاوز موازنة","f":"=IF(I19>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":16,"fg":"#1E293B","al":"center"},{"c":"B20","v":"WP-16","b":true,"al":"center"},{"c":"C20","v":"إدارية","b":true,"al":"center"},{"c":"D20","v":"المصاريف الإدارية والعمومية ورواتب مهندسي الموقع","fg":"#1E293B"},{"c":"E20","v":820000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":0.65,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G20","v":533000,"f":"=E20*F20","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":545000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":-12000,"f":"=G20-H20","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J20","v":0.977982,"f":"=G20/H20","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K20","v":838461.239573,"f":"=E20/J20","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L20","v":"تجاوز موازنة","f":"=IF(I20>=0, \"وفر تكلفة\", \"تجاوز موازنة\")","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"الإجمالي العام لكافة حزم الأعمال والمقايسة:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E21","v":24450000,"f":"=SUM(E5:E20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":0.677301,"f":"=G21/E21","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"G21","v":16560000,"f":"=SUM(G5:G20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":16595000,"f":"=SUM(H5:H20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I21","v":-35000,"f":"=G21-H21","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"J21","v":0.997891,"f":"=G21/H21","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K21","v":24516372.636577,"f":"=SUM(K5:K20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"L21","v":"مستقر","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center"}]}]}]}