{"slug":"claims-variation-orders-eot-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات المطالبات","maxRow":29,"maxCol":12,"colWidths":[15.0,34.0,20.0,18.0,13.0,13.0,22.0,18.0,22.0,20.0,24.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم التنفيذية للأوامر التغييرية والمطالبات العقدية والتمديد الزمني (VO, Claims & EOT Dashboard)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"متابعة التعديلات الهندسية، قياس الأثر الزمني والمالي، تدقيق مهل إشعارات فيديك، ومراقبة السقف النظامي وغرامات التأخير","bg":"#334155","fg":"#E2E8F0","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"قيمة العقد الأساسي والمعدل","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"صافي الأوامر التغييرية المقبولة","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي المطالبات المعلقة وقيد الفحص","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"التمديد الزمني المقبول كلياً","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"أيام التمديد المطالب بها قيد التقييم","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"K4","v":"وفر غرامات التأخير المحقق","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":70740000,"f":"='إعدادات العقد والمحددات'!$C$6+'سجل الأوامر التغييرية VO Log'!$J$25","fg":"#2563EB","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":5740000,"f":"='سجل الأوامر التغييرية VO Log'!$J$25","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":2530000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$I$5:$I$19, 'سجل المطالبات والتمديد الزمني'!$N$5:$N$19, \"قيد الدراسة والتدقيق\")","fg":"#D97706","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":156,"f":"='سجل الأوامر التغييرية VO Log'!$L$25+'سجل المطالبات والتمديد الزمني'!$M$20","fg":"#0D9488","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"I5","v":71,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$L$5:$L$19, 'سجل المطالبات والتمديد الزمني'!$N$5:$N$19, \"قيد الدراسة والتدقيق\")","fg":"#4338CA","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"K5","v":1877772,"f":"=(G5)*('إعدادات العقد والمحددات'!$C$12)","fg":"#E11D48","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"قيمة العقد بعد إضافة التغييرات المقبولة (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"القيمة الإجمالية للتغييرات النافذة (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"مطالبات مالية جاري تدقيقها وفحصها (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"أيام تمديد تقويمية رسمية مضافة للمسار الحرج","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I6","v":"أيام إضافية جاري تحليلها بأسلوب المسار الحرج TIA","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"K6","v":"وفر مالي محقق بتفادي غرامات التأخير (SAR)","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":10.1,"cells":[{"c":"A7","v":"","cs":2},{"skip":true},{"c":"C7","v":"","cs":2},{"skip":true},{"c":"E7","v":"","cs":2},{"skip":true},{"c":"G7","v":"","cs":2},{"skip":true},{"c":"I7","v":"","cs":2},{"skip":true},{"c":"K7","v":"","cs":2},{"skip":true}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""},{"c":"K8","v":""},{"c":"L8","v":""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"أولاً: ملخص موقف الأوامر التغييرية والأثر المالي والزمني حسب حزم المشروع (VO Summary by Package)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"كود الحزمة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"توصيف حزمة الأعمال والمجال","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C10","v":"موازنة الحزمة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"إجمالي طلبات VOR","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"أوامر نافذة ومقبولة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"طلبات قيد الفحص","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"القيمة المقبولة نهائياً (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"أيام EOT المقبولة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I10","v":"نسبة التغيير من موازنة الحزمة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J10","v":"السقف النظامي (10%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K10","v":"موقف الالتزام بالسقف","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L10","v":"مؤشر التحكم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PKG-01","b":true,"al":"center"},{"c":"B11","v":"أعمال الهيكل الإنشائي والخرسانات والأساسات"},{"c":"C11","v":24000000,"f":"='إعدادات العقد والمحددات'!$D$20","al":"center","nf":"#,##0"},{"c":"D11","v":5,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A11)","al":"center","nf":"#,##0"},{"c":"E11","v":3,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A11, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"نافذ ومقبول\")","al":"center","nf":"#,##0"},{"c":"F11","v":2,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A11, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"قيد الفحص والدراسة\")","al":"center","nf":"#,##0"},{"c":"G11","v":1125000,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$J$5:$J$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A11)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":31,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$L$5:$L$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A11)","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":0.046875,"f":"=IF(C11>0, G11/C11, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"K11","v":"ضمن السقف (أقل من 10%)","f":"=IF(G11<=(C11*0.1), \"ضمن السقف (أقل من 10%)\", \"تجاوز السقف الحزمي\")","b":true},{"c":"L11","v":"يوجد طلبات جاري تسعيرها","f":"=IF(F11>0, \"يوجد طلبات جاري تسعيرها\", \"موقف التغييرات مكتمل ومستقر\")"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PKG-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"الأعمال المعمارية والتشطيبات الداخلية والواجهات","bg":"#F8FAFC"},{"c":"C12","v":15500000,"f":"='إعدادات العقد والمحددات'!$D$21","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D12","v":4,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A12)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E12","v":3,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A12, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"نافذ ومقبول\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F12","v":1,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A12, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"قيد الفحص والدراسة\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G12","v":1090000,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$J$5:$J$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A12)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":0,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$L$5:$L$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A12)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":0.070323,"f":"=IF(C12>0, G12/C12, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K12","v":"ضمن السقف (أقل من 10%)","f":"=IF(G12<=(C12*0.1), \"ضمن السقف (أقل من 10%)\", \"تجاوز السقف الحزمي\")","bg":"#F8FAFC","b":true},{"c":"L12","v":"يوجد طلبات جاري تسعيرها","f":"=IF(F12>0, \"يوجد طلبات جاري تسعيرها\", \"موقف التغييرات مكتمل ومستقر\")","bg":"#F8FAFC"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"PKG-03","b":true,"al":"center"},{"c":"B13","v":"الأعمال الكهروميكانيكية والتكييف MEP وشبكات الإطفاء"},{"c":"C13","v":14200000,"f":"='إعدادات العقد والمحددات'!$D$22","al":"center","nf":"#,##0"},{"c":"D13","v":4,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A13)","al":"center","nf":"#,##0"},{"c":"E13","v":3,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A13, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"نافذ ومقبول\")","al":"center","nf":"#,##0"},{"c":"F13","v":1,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A13, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"قيد الفحص والدراسة\")","al":"center","nf":"#,##0"},{"c":"G13","v":1275000,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$J$5:$J$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A13)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":28,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$L$5:$L$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A13)","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":0.089789,"f":"=IF(C13>0, G13/C13, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"K13","v":"ضمن السقف (أقل من 10%)","f":"=IF(G13<=(C13*0.1), \"ضمن السقف (أقل من 10%)\", \"تجاوز السقف الحزمي\")","b":true},{"c":"L13","v":"يوجد طلبات جاري تسعيرها","f":"=IF(F13>0, \"يوجد طلبات جاري تسعيرها\", \"موقف التغييرات مكتمل ومستقر\")"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PKG-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"أعمال الموقع العام والشبكات الخارجية واللاندسكيب","bg":"#F8FAFC"},{"c":"C14","v":5800000,"f":"='إعدادات العقد والمحددات'!$D$23","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D14","v":3,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A14)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E14","v":2,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A14, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"نافذ ومقبول\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":1,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A14, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"قيد الفحص والدراسة\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G14","v":560000,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$J$5:$J$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A14)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":6,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$L$5:$L$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A14)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":0.096552,"f":"=IF(C14>0, G14/C14, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J14","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K14","v":"ضمن السقف (أقل من 10%)","f":"=IF(G14<=(C14*0.1), \"ضمن السقف (أقل من 10%)\", \"تجاوز السقف الحزمي\")","bg":"#F8FAFC","b":true},{"c":"L14","v":"يوجد طلبات جاري تسعيرها","f":"=IF(F14>0, \"يوجد طلبات جاري تسعيرها\", \"موقف التغييرات مكتمل ومستقر\")","bg":"#F8FAFC"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"PKG-05","b":true,"al":"center"},{"c":"B15","v":"التعديلات والتطويرات الإنشائية والمعمارية التصميمية"},{"c":"C15","v":3200000,"f":"='إعدادات العقد والمحددات'!$D$24","al":"center","nf":"#,##0"},{"c":"D15","v":2,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A15)","al":"center","nf":"#,##0"},{"c":"E15","v":1,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A15, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"نافذ ومقبول\")","al":"center","nf":"#,##0"},{"c":"F15","v":1,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A15, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"قيد الفحص والدراسة\")","al":"center","nf":"#,##0"},{"c":"G15","v":610000,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$J$5:$J$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A15)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":10,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$L$5:$L$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A15)","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":0.190625,"f":"=IF(C15>0, G15/C15, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J15","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"K15","v":"تجاوز السقف الحزمي","f":"=IF(G15<=(C15*0.1), \"ضمن السقف (أقل من 10%)\", \"تجاوز السقف الحزمي\")","b":true},{"c":"L15","v":"يوجد طلبات جاري تسعيرها","f":"=IF(F15>0, \"يوجد طلبات جاري تسعيرها\", \"موقف التغييرات مكتمل ومستقر\")"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"PKG-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"المتطلبات الإضافية والأعمال المستجدة بطلب صاحب العمل","bg":"#F8FAFC"},{"c":"C16","v":2300000,"f":"='إعدادات العقد والمحددات'!$D$25","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D16","v":2,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A16)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E16","v":1,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A16, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"نافذ ومقبول\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F16","v":1,"f":"=COUNTIFS('سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A16, 'سجل الأوامر التغييرية VO Log'!$N$5:$N$24, \"قيد الفحص والدراسة\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G16","v":1080000,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$J$5:$J$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A16)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":0,"f":"=SUMIFS('سجل الأوامر التغييرية VO Log'!$L$5:$L$24, 'سجل الأوامر التغييرية VO Log'!$C$5:$C$24, A16)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":0.469565,"f":"=IF(C16>0, G16/C16, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J16","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K16","v":"تجاوز السقف الحزمي","f":"=IF(G16<=(C16*0.1), \"ضمن السقف (أقل من 10%)\", \"تجاوز السقف الحزمي\")","bg":"#F8FAFC","b":true},{"c":"L16","v":"يوجد طلبات جاري تسعيرها","f":"=IF(F16>0, \"يوجد طلبات جاري تسعيرها\", \"موقف التغييرات مكتمل ومستقر\")","bg":"#F8FAFC"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"إجمالي موقف الأوامر التغييرية لكافة الحزم","bg":"#F1F5F9","b":true},{"c":"C17","v":65000000,"f":"=SUM(C11:C16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D17","v":20,"f":"=SUM(D11:D16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":13,"f":"=SUM(E11:E16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F17","v":7,"f":"=SUM(F11:F16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":5740000,"f":"=SUM(G11:G16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":75,"f":"=SUM(H11:H16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":0.088308,"f":"=G17/C17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"J17","v":0.1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"K17","v":"إجمالي التغييرات (8.4%) ضمن السقف","bg":"#F1F5F9","b":true},{"c":"L17","v":"التحكم المالي منضبط","bg":"#F1F5F9","b":true}]},{"r":18,"h":28.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""},{"c":"H18","v":""},{"c":"I18","v":""},{"c":"J18","v":""},{"c":"K18","v":""},{"c":"L18","v":""}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"ثانياً: مصفوفة تقييم وتحليل المطالبات التعاقدية ومسببات التأخير (Contractual Claims Analysis & Risk Matrix)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"كود السبب","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B20","v":"مصدر ومسبب المطالبة التعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C20","v":"عدد المطالبات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D20","v":"المطالبة المالية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E20","v":"المقبول من الاستشاري (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F20","v":"أيام EOT المطالب بها","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G20","v":"أيام EOT المقبولة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H20","v":"نسبة القبول المالي (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I20","v":"مستوى مخاطر النزاع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J20","v":"التوصية والإجراء الإداري والقانوني الموصى به (Recommended Dispute & Legal Action)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"CLM-CAT-01","b":true,"al":"center"},{"c":"B21","v":"تأخر تسليم الموقع والتصاريح واعتماد المخططات (Site Access & Approvals)"},{"c":"C21","v":4,"f":"=COUNTIFS('سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A21)","al":"center","nf":"#,##0"},{"c":"D21","v":1380000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$I$5:$I$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A21)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":740000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$K$5:$K$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A21)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F21","v":70,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$L$5:$L$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A21)","al":"center","nf":"#,##0"},{"c":"G21","v":40,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$M$5:$M$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A21)","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":0.536232,"f":"=IF(D21>0, E21/D21, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I21","v":"منخفض","b":true,"al":"center"},{"c":"J21","v":"إصدار ملاحق تمديد رسمي وتحديث مواعيد محطات الإنجاز التوافقية","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"CLM-CAT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"التعديلات التصميمية الجوهرية على نطاق الأعمال (Design Scope Variations)","bg":"#F8FAFC"},{"c":"C22","v":3,"f":"=COUNTIFS('سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A22)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D22","v":1410000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$I$5:$I$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A22)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":280000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$K$5:$K$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A22)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F22","v":40,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$L$5:$L$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A22)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G22","v":11,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$M$5:$M$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A22)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H22","v":0.198582,"f":"=IF(D22>0, E22/D22, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I22","v":"متوسط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J22","v":"تسوية فروق أسعار الكميات المشونة وإدراجها بالمستخلص القادم","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"CLM-CAT-03","b":true,"al":"center"},{"c":"B23","v":"الظروف المادية غير المنظورة وطبقات التربة والمياه (Unforeseen Conditions)"},{"c":"C23","v":2,"f":"=COUNTIFS('سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A23)","al":"center","nf":"#,##0"},{"c":"D23","v":960000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$I$5:$I$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A23)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":490000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$K$5:$K$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A23)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F23","v":38,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$L$5:$L$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A23)","al":"center","nf":"#,##0"},{"c":"G23","v":22,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$M$5:$M$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A23)","b":true,"al":"center","nf":"#,##0"},{"c":"H23","v":0.510417,"f":"=IF(D23>0, E23/D23, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I23","v":"منخفض","b":true,"al":"center"},{"c":"J23","v":"اعتماد تقارير فحص التربة وصرف نفقات الحفر ونزح المياه الإضافية","cs":3},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"CLM-CAT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"تعليق وإيقافات الأعمال بتعليمات صاحب العمل (Suspension & Stoppages)","bg":"#F8FAFC"},{"c":"C24","v":4,"f":"=COUNTIFS('سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A24)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D24","v":1380000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$I$5:$I$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A24)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":175000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$K$5:$K$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A24)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F24","v":49,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$L$5:$L$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A24)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G24","v":8,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$M$5:$M$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A24)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":0.126812,"f":"=IF(D24>0, E24/D24, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I24","v":"مرتفع","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J24","v":"عقد جلسة تسوية ودية فورية قبل تصعيد الخلاف لمجلس DAAB","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"CLM-CAT-05","b":true,"al":"center"},{"c":"B25","v":"التضخم وفروق أسعار المواد الاستراتيجية (Price Escalation Claims)"},{"c":"C25","v":2,"f":"=COUNTIFS('سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A25)","al":"center","nf":"#,##0"},{"c":"D25","v":1270000,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$I$5:$I$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A25)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E25","v":0,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$K$5:$K$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A25)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F25","v":0,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$L$5:$L$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A25)","al":"center","nf":"#,##0"},{"c":"G25","v":0,"f":"=SUMIFS('سجل المطالبات والتمديد الزمني'!$M$5:$M$19, 'سجل المطالبات والتمديد الزمني'!$C$5:$C$19, A25)","b":true,"al":"center","nf":"#,##0"},{"c":"H25","v":0,"f":"=IF(D25>0, E25/D25, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I25","v":"متوسط","b":true,"al":"center"},{"c":"J25","v":"التمسك بنصوص العقد المقطوع إلا في حال صدور توجيه وزاري ملزم","cs":3},{"skip":true},{"skip":true}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B26","v":"إجمالي المطالبات التعاقدية وأيام التمديد الزمني المقبولة","bg":"#F1F5F9","b":true},{"c":"C26","v":15,"f":"=SUM(C21:C25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D26","v":6400000,"f":"=SUM(D21:D25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E26","v":1685000,"f":"=SUM(E21:E25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F26","v":197,"f":"=SUM(F21:F25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G26","v":81,"f":"=SUM(G21:G25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H26","v":0.263281,"f":"=IF(D26>0, E26/D26, 0)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"I26","v":"مخاطر نزاع مسيطر عليها","bg":"#F1F5F9","b":true,"al":"center"},{"c":"J26","v":"تطبيق إجراءات التسوية التعاقدية الودية وحماية المشروع","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":27,"h":28.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""},{"c":"H27","v":""},{"c":"I27","v":""},{"c":"J27","v":""},{"c":"K27","v":""},{"c":"L27","v":""}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"إعداد وتوثيق: مهندس العقود والمكتب الفني (Contracts & Claims Engineer)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E28","v":"مراجعة وتدقيق: استشاري إدارة المشاريع والإشراف (Supervising Consultant)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":"اعتماد الأطراف: ممثل صاحب العمل ومدير المشروع (Employer Rep & Project Director)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":75.0,"cells":[{"c":"A29","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E29","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"الاسم: .................................................   التوقيع والختم: ....................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}],"charts":[{"title":"توزيع القيمة المالية للأوامر التغييرية المقبولة حسب حزم المشروع (SAR)","type":"bar","grouping":"clustered","anchorRow":31,"anchorCol":0,"categories":["PKG-01","PKG-02","PKG-03","PKG-04","PKG-05","PKG-06"],"series":[{"name":"القيمة المقبولة نهائياً (SAR)","valRef":"'لوحة التحكم ومؤشرات المطالبات'!$G$11:$G$16","values":[1125000.0,1090000.0,1275000.0,560000.0,610000.0,1080000.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات المطالبات'!$G$10","nf":"#,##0;\\(#,##0\\);\"-\""}],"catRef":"'لوحة التحكم ومؤشرات المطالبات'!$A$11:$A$16"},{"title":"مقارنة أيام التمديد الزمني EOT المطالب بها والمقبولة فنياً حسب مسببات التأخير","type":"bar","grouping":"clustered","anchorRow":31,"anchorCol":6,"categories":["CLM-CAT-01","CLM-CAT-02","CLM-CAT-03","CLM-CAT-04","CLM-CAT-05"],"series":[{"name":"أيام EOT المطالب بها","valRef":"'لوحة التحكم ومؤشرات المطالبات'!$F$21:$F$25","values":[70.0,40.0,38.0,49.0,0.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات المطالبات'!$F$20","nf":"#,##0"},{"name":"أيام EOT المقبولة","valRef":"'لوحة التحكم ومؤشرات المطالبات'!$G$21:$G$25","values":[40.0,11.0,22.0,8.0,0.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات المطالبات'!$G$20","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات المطالبات'!$A$21:$A$25"}]},{"name":"إعدادات العقد والمحددات","maxRow":26,"maxCol":7,"colWidths":[8.0,24.0,45.0,28.0,22.0,28.0,42.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات العقد الأساسي والمحددات النظامية والتعاقدية (Contract Parameters & Statutory Ceilings)","bg":"#0F172A","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":"قواعد فيديك FIDIC 2017 ونظام المنافسات والمشتريات الحكومية لتنظيم الأوامر التغييرية والمطالبات وغرامات التأخير والضمانات","bg":"#334155","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: البيانات التعاقدية العامة والمحددات المالية والزمنية للمشروع (General Project Contract Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"المحدد التعاقدي والنظامي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القيمة / النسبة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المرجعية التعاقدية والقانونية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ملاحظات التطبيق في الأوامر التغييرية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":""}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"قيمة العقد الأساسية عند التوقيع (Initial Contract Sum)","bg":"#F8FAFC"},{"c":"C6","v":65000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D6","v":"ريال سعودي","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"وثيقة العقد الأساسية واتفاقية المقاولة","bg":"#F8FAFC"},{"c":"F6","v":"القيمة الابتدائية المرجعية لكافة نسب التغيير","bg":"#F8FAFC"},{"c":"G6","v":""}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":2,"b":true,"al":"center"},{"c":"B7","v":"مدة تنفيذ العقد التعاقدية (Initial Contract Duration)"},{"c":"C7","v":540,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D7","v":"يوماً تقويمياً","al":"center"},{"c":"E7","v":"الشروط الخاصة للعقد وجدول المدد الزمنية"},{"c":"F7","v":"تعادل 18 شهراً من تاريخ تسليم الموقع والبدء"},{"c":"G7","v":""}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"تاريخ مباشرة الأعمال والبدء التعاقدي (Commencement Date)","bg":"#F8FAFC"},{"c":"C8","v":"2024-06-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D8","v":"تاريخ رسمي","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"محضر تسليم الموقع وإشعار المباشرة","bg":"#F8FAFC"},{"c":"F8","v":"تاريخ الانطلاق لحساب المدد والمسار الحرج","bg":"#F8FAFC"},{"c":"G8","v":""}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":4,"b":true,"al":"center"},{"c":"B9","v":"تاريخ الإنجاز التعاقدي المحدد بالعقد (Initial Completion Date)"},{"c":"C9","v":"2025-11-23","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D9","v":"تاريخ رسمي","al":"center"},{"c":"E9","v":"المادة 8.2 من شروط عقد الفيديك FIDIC"},{"c":"F9","v":"تاريخ الإنجاز قبل إضافة أي تمديدات زمنية"},{"c":"G9","v":""}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"السقف النظامي الأقصى للأوامر التغييرية بالزيادة (Variation Cap)","bg":"#F8FAFC"},{"c":"C10","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"10.0%","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"المادة 69 من نظام المنافسات والمشتريات الحكومية","bg":"#F8FAFC"},{"c":"F10","v":"الحد الأقصى للزيادة النظامية دون موافقة وزارة المالية","bg":"#F8FAFC"},{"c":"G10","v":""}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":6,"b":true,"al":"center"},{"c":"B11","v":"الحد الأقصى الإجمالي لغرامات التأخير (Delay Penalty Cap)"},{"c":"C11","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"10.0%","al":"center"},{"c":"E11","v":"المادة 74 من نظام المنافسات وشروط الفيديك"},{"c":"F11","v":"سقف الغرامة التعاقدي البالغ 6.5 مليون ريال"},{"c":"G11","v":""}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"معدل غرامة التأخير اليومية التعاقدية (Daily Delay Penalty)","bg":"#F8FAFC"},{"c":"C12","v":12037,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D12","v":"ريال / يوم","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"معادلة الغرامة اليومية وفق لائحة النظام","bg":"#F8FAFC"},{"c":"F12","v":"تحتسب عن كل يوم تأخير غير مبرر يقع على المقاول","bg":"#F8FAFC"},{"c":"G12","v":""}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":8,"b":true,"al":"center"},{"c":"B13","v":"المهلة القصوى لتقديم إشعار المطالبة الأولي (FIDIC Notice)"},{"c":"C13","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D13","v":"يوماً تقويمياً","al":"center"},{"c":"E13","v":"المادة 20.1 والمادة 20.2.1 من فيديك 2017"},{"c":"F13","v":"سقوط الحق في المطالبة إذا لم يُقدم الإشعار خلال 28 يوماً"},{"c":"G13","v":""}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":9,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"المهلة القصوى لتقديم التفاصيل والتحليل الكامل (Detailed Claim)","bg":"#F8FAFC"},{"c":"C14","v":84,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D14","v":"يوماً تقويمياً","bg":"#F8FAFC","al":"center"},{"c":"E14","v":"المادة 20.2.4 من عقد الفيديك Red Book","bg":"#F8FAFC"},{"c":"F14","v":"تقديم الملف الحسابي وتحليل المسار الحرج والمستندات","bg":"#F8FAFC"},{"c":"G14","v":""}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":10,"b":true,"al":"center"},{"c":"B15","v":"نسبة ضمان حسن التنفيذ البنكي (Performance Bond)"},{"c":"C15","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D15","v":"5.0%","al":"center"},{"c":"E15","v":"المادة 61 من نظام المنافسات والمشتريات الحكومية"},{"c":"F15","v":"ضمان بنكي غير مشروط بقيمة 3,250,000 ريال"},{"c":"G15","v":""}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ثانياً: سجل حزم وأقسام الأعمال بالمشروع والموازنات التعاقدية (Work Packages Master Registry)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"كود الحزمة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"توصيف حزمة الأعمال والمجال التخصصي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":"الموازنة التعاقدية الأساسية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E19","v":"الوزن النسبي (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F19","v":"مهندس الحزمة المسؤول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G19","v":"ملاحظات النطاق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"PKG-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C20","v":"أعمال الهيكل الإنشائي والخرسانات والأساسات","bg":"#FEF9C3","fg":"#0000FF"},{"c":"D20","v":24000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E20","v":0,"f":"=D20/$D$26","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"F20","v":"م. أحمد الغامدي","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G20","v":"تشمل الخرسانات المسلحة والشدات والعزل المائي للقواعد","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":2,"b":true,"al":"center"},{"c":"B21","v":"PKG-02","b":true,"al":"center"},{"c":"C21","v":"الأعمال المعمارية والتشطيبات الداخلية والواجهات","bg":"#FEF9C3","fg":"#0000FF"},{"c":"D21","v":15500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E21","v":0,"f":"=D21/$D$26","al":"center","nf":"0.0%"},{"c":"F21","v":"م. سامي الحربي","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G21","v":"تشمل المباني والمحارة والدهانات والجبس بورد والأرضيات","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"PKG-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C22","v":"الأعمال الكهروميكانيكية والتكييف MEP وشبكات الإطفاء","bg":"#FEF9C3","fg":"#0000FF"},{"c":"D22","v":14200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E22","v":0,"f":"=D22/$D$26","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"F22","v":"م. طارق الزهراني","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G22","v":"تشمل أنظمة HVAC ولوحات الكهرباء ومكافحة الحريق والسباكة","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":4,"b":true,"al":"center"},{"c":"B23","v":"PKG-04","b":true,"al":"center"},{"c":"C23","v":"أعمال الموقع العام والشبكات الخارجية واللاندسكيب","bg":"#FEF9C3","fg":"#0000FF"},{"c":"D23","v":5800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E23","v":0,"f":"=D23/$D$26","al":"center","nf":"0.0%"},{"c":"F23","v":"م. فيصل العتيبي","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G23","v":"تشمل الأسفلت والإنارة الخارجية وتغذية المياه والمساحات الخضراء","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"PKG-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C24","v":"التعديلات والتطويرات الإنشائية والمعمارية التصميمية","bg":"#FEF9C3","fg":"#0000FF"},{"c":"D24","v":3200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E24","v":0,"f":"=D24/$D$26","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"F24","v":"م. خالد القحطاني","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G24","v":"تعديلات تصميمية تقتضيها سلامة المنشأ ومطابقة الأكواد","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":6,"b":true,"al":"center"},{"c":"B25","v":"PKG-06","b":true,"al":"center"},{"c":"C25","v":"المتطلبات الإضافية والأعمال المستجدة بطلب صاحب العمل","bg":"#FEF9C3","fg":"#0000FF"},{"c":"D25","v":2300000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E25","v":0,"f":"=D25/$D$26","al":"center","nf":"0.0%"},{"c":"F25","v":"م. سلطان الشهري","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G25","v":"ترقيات مواصفات وتوسعات إضافية بطلب إدارة المشروع","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":26,"h":40.0,"cells":[{"c":"A26","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B26","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C26","v":"إجمالي موازنة حزم الأعمال التعاقدية للمشروع","bg":"#F1F5F9","b":true},{"c":"D26","v":65000000,"f":"=SUM(D20:D25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E26","v":0,"f":"=SUM(E20:E25)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F26","v":"مطابقة تامة لقيمة العقد","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G26","v":"-","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"سجل الأوامر التغييرية VO Log","maxRow":25,"maxCol":17,"colWidths":[8.0,20.0,16.0,18.0,48.0,18.0,13.0,24.0,13.0,24.0,20.0,13.0,13.0,22.0,18.0,13.0,46.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل الأوامر التغييرية ومتابعة طلبات التعديل الهندسي (Variation Orders & Change Register)","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":56.0,"cells":[{"c":"A2","v":"حصر تفصيلي لكافة طلبات التغيير VOR والأوامر التغييرية VO وقيم المقاول والاستشاري والأثر المالي والزمني المقبول","bg":"#334155","fg":"#E2E8F0","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":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم الأمر التغييري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"كود الحزمة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"تاريخ التقديم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"التوصيف الهندسي لطلب التغيير والتعديل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الجهة الطالبة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"السند التعاقدي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القيمة المطالب بها (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"تقدير الاستشاري (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"القيمة المقبولة نهائياً (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"أيام EOT المطالب بها","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"أيام EOT المقبولة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"الأثر على المسار الحرج","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"حالة الأمر التغييري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"تاريخ الإصدار والاتفاق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"رقم المستخلص المدرج","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"ملاحظات وتوجيهات المكتب الفني","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"VO-001","b":true,"al":"center"},{"c":"C5","v":"PKG-01","al":"center"},{"c":"D5","v":"2024-07-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E5","v":"تعديل مناسيب التأسيس واستبدال الإحلال الصخري بالقواعد","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F5","v":"الاستشاري","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G5","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H5","v":380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I5","v":310000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J5","v":310000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K5","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L5","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M5","v":"نعم","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N5","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O5","v":"2024-08-01","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P5","v":"IPC-02","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q5","v":"معالجة هبوط غير متوقع بطبقات التأسيس الجنوبية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"VO-002","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":"PKG-01","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"2024-08-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E6","v":"زيادة تسليح جدران القبو لمقاومة الضغط الهيدروستاتيكي","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F6","v":"الاستشاري","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G6","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H6","v":420000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":365000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":365000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L6","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M6","v":"نعم","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N6","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O6","v":"2024-09-05","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P6","v":"IPC-03","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q6","v":"مواءمة تعديلات تقرير المياه الجوفية المحدث","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"VO-003","b":true,"al":"center"},{"c":"C7","v":"PKG-03","al":"center"},{"c":"D7","v":"2024-09-02","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E7","v":"ترقية مواصفات وحدات التكييف المركزي إلى نظام VRF ذكي","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F7","v":"المالك","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G7","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H7","v":850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":720000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":720000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L7","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M7","v":"نعم","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N7","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O7","v":"2024-10-12","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P7","v":"IPC-04","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q7","v":"رفع كفاءة استهلاك الطاقة وفق تصنيف المباني الخضراء","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"VO-004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":"PKG-02","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"2024-09-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E8","v":"تغيير نوعية تشطيبات الأرضيات إلى رخام إمبيرادور أسباني","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F8","v":"المالك","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G8","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H8","v":620000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":540000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":540000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M8","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N8","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O8","v":"2024-10-25","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P8","v":"IPC-05","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q8","v":"لا يؤثر على المسار الحرج للمشروع","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"VO-005","b":true,"al":"center"},{"c":"C9","v":"PKG-03","al":"center"},{"c":"D9","v":"2024-10-14","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E9","v":"إضافة شبكة تغذية كهربائية احتياطية لمولد الطوارئ الثاني","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F9","v":"الاستشاري","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G9","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H9","v":480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":410000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":410000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L9","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M9","v":"نعم","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N9","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O9","v":"2024-11-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P9","v":"IPC-06","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q9","v":"مطلب إلزامي من الدفاع المدني لغرف العمليات","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"VO-006","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":"PKG-01","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"2024-11-05","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E10","v":"توسعة مدخل البدروم وإضافة رامب سيارات ثانٍ بالخرسانة","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F10","v":"المالك","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G10","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H10","v":510000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L10","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M10","v":"نعم","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N10","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O10","v":"2024-12-01","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P10","v":"IPC-07","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q10","v":"تسهيل الحركة المرورية لسيارات الإسعاف والخدمات","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":11,"h":35.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"VO-007","b":true,"al":"center"},{"c":"C11","v":"PKG-04","al":"center"},{"c":"D11","v":"2024-11-25","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E11","v":"إعادة مسار شبكة تصريف السيول وربطها بالمجرى البلدي العام","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F11","v":"جهات تنظيمية","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G11","v":"FIDIC 13.7","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H11","v":340000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":290000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":290000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L11","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M11","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N11","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O11","v":"2024-12-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P11","v":"IPC-07","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q11","v":"استجابة لتحديثات أمانة المنطقة لشبكات تصريف الأمطار","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":12,"h":35.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"VO-008","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":"PKG-02","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"2024-12-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E12","v":"تكسية واجهات المدخل الرئيسي بألواح تيراكوتا مسبقة الصنع","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F12","v":"الاستشاري","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G12","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H12","v":390000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":330000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":330000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M12","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N12","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O12","v":"2025-01-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P12","v":"IPC-08","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q12","v":"بديل معماري مطور لعزل الواجهات الحراري","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":13,"h":35.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"VO-009","b":true,"al":"center"},{"c":"C13","v":"PKG-03","al":"center"},{"c":"D13","v":"2025-01-08","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E13","v":"تعديل مسارات دكت التكييف المعارض لكمرات السقف المعدلة","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F13","v":"المقاول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G13","v":"FIDIC 13.2","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H13","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":145000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":145000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L13","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M13","v":"نعم","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N13","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O13","v":"2025-02-05","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P13","v":"IPC-09","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q13","v":"حل تعارض كهروميكانيكي إنشائي بالمكتب الفني","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":14,"h":35.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"VO-010","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":"PKG-05","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"2025-01-22","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E14","v":"إضافة ميزانين معدني إضافي بمستودعات الصيانة والأرشيف","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F14","v":"المالك","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G14","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H14","v":720000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":610000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":610000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L14","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M14","v":"نعم","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N14","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O14","v":"2025-02-28","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P14","v":"IPC-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q14","v":"استغلال الارتفاع المزدوج لزيادة الطاقة الاستيعابية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":11,"b":true,"al":"center"},{"c":"B15","v":"VO-011","b":true,"al":"center"},{"c":"C15","v":"PKG-02","al":"center"},{"c":"D15","v":"2025-02-12","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E15","v":"تحديث مواصفات الأبواب المقاومة للحريق لزمن 120 دقيقة","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F15","v":"جهات تنظيمية","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G15","v":"FIDIC 13.7","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H15","v":260000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M15","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N15","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O15","v":"2025-03-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P15","v":"IPC-11","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q15","v":"التزام باشتراطات الكود السعودي للحماية من الحريق SBC 801","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":12,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"VO-012","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":"PKG-04","bg":"#F8FAFC","al":"center"},{"c":"D16","v":"2025-02-28","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E16","v":"زيادة مساحات المسطحات الخضراء وشبكة الري بالتنقيط الذكية","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F16","v":"المالك","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G16","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H16","v":310000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":270000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":270000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M16","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N16","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O16","v":"2025-03-25","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P16","v":"IPC-11","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q16","v":"توسيع المسطحات البيئية التجميلية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":13,"b":true,"al":"center"},{"c":"B17","v":"VO-013","b":true,"al":"center"},{"c":"C17","v":"PKG-06","al":"center"},{"c":"D17","v":"2025-03-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E17","v":"توريد وتركيب نظام إدارة المباني والتحكم الرقمي الذكي BMS","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F17","v":"المالك","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G17","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H17","v":1250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":1080000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J17","v":1080000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M17","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N17","v":"نافذ ومقبول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O17","v":"2025-04-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P17","v":"IPC-12","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q17","v":"نظام تحكم مركزي لكافة الأنظمة الميكانيكية والكهربائية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":14,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"VO-014","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C18","v":"PKG-01","bg":"#F8FAFC","al":"center"},{"c":"D18","v":"2025-04-02","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E18","v":"معالجة فاصل التمدد الإنشائي بالسطح وإضافة عوازل مضلعة","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F18","v":"الاستشاري","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G18","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H18","v":140000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I18","v":110000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K18","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M18","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N18","v":"قيد الفحص والدراسة","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O18","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P18","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q18","v":"قيد مراجعة عروض الأسعار والمطابقة مع المواصفات","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":15,"b":true,"al":"center"},{"c":"B19","v":"VO-015","b":true,"al":"center"},{"c":"C19","v":"PKG-03","al":"center"},{"c":"D19","v":"2025-04-18","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E19","v":"إضافة مخارج كهربائية وشبكات بيانات لغرف الاجتماعات الذكية","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F19","v":"المالك","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G19","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H19","v":210000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I19","v":175000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K19","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M19","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N19","v":"قيد الفحص والدراسة","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O19","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P19","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q19","v":"بانتظار المخطط المعماري النهائي لفرش القاعات","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":20,"h":35.0,"cells":[{"c":"A20","v":16,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"VO-016","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C20","v":"PKG-02","bg":"#F8FAFC","al":"center"},{"c":"D20","v":"2025-05-05","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E20","v":"استبدال القواطع الجبسية بقواطع زجاجية مزدوجة عازلة للصوت","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F20","v":"المالك","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G20","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H20","v":450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I20","v":390000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J20","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K20","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L20","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M20","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N20","v":"قيد الفحص والدراسة","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O20","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P20","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q20","v":"طلب تسعير بديل من مقاول باطن تخصصي","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":21,"h":35.0,"cells":[{"c":"A21","v":17,"b":true,"al":"center"},{"c":"B21","v":"VO-017","b":true,"al":"center"},{"c":"C21","v":"PKG-05","al":"center"},{"c":"D21","v":"2025-05-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E21","v":"تدعيم كمرات السقف المعلقة الحاملة لوحدات التكييف الجديدة","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F21","v":"الاستشاري","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G21","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H21","v":280000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I21","v":235000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J21","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K21","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L21","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M21","v":"نعم","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N21","v":"قيد الفحص والدراسة","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O21","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P21","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q21","v":"إجراء النمذجة الإنشائية للتأكد من أحمال الاهتزاز","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":22,"h":35.0,"cells":[{"c":"A22","v":18,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"VO-018","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C22","v":"PKG-06","bg":"#F8FAFC","al":"center"},{"c":"D22","v":"2025-06-01","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E22","v":"تركيب مظلات سيارات شمسية مزودة بألواح طاقة كهروضوئية","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F22","v":"المالك","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G22","v":"FIDIC 13.1","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H22","v":590000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I22","v":480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J22","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K22","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L22","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M22","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N22","v":"قيد الفحص والدراسة","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O22","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P22","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q22","v":"دراسة الجدوى الفنية وربط شبكة الطاقة مع شركة الكهرباء","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":19,"b":true,"al":"center"},{"c":"B23","v":"VO-019","b":true,"al":"center"},{"c":"C23","v":"PKG-04","al":"center"},{"c":"D23","v":"2025-06-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E23","v":"تعديل سياج الموقع الخارجي وبوابات الدخول الأمنية الأوتوماتيكية","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F23","v":"جهات تنظيمية","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G23","v":"FIDIC 13.7","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H23","v":320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I23","v":260000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J23","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K23","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L23","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M23","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N23","v":"قيد الفحص والدراسة","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O23","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P23","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q23","v":"تطبيق المتطلبات الأمنية للمنشآت الحيوية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":24,"h":35.0,"cells":[{"c":"A24","v":20,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"VO-020","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C24","v":"PKG-01","bg":"#F8FAFC","al":"center"},{"c":"D24","v":"2025-07-01","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E24","v":"أعمال خرسانة حماية إضافية لكابلات الضغط العالي المكتشفة","bg":"#FEF9C3","fg":"#0000FF"},{"c":"F24","v":"المقاول","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"G24","v":"FIDIC 13.2","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H24","v":190000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I24","v":150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J24","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K24","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"L24","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M24","v":"لا","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"N24","v":"قيد الفحص والدراسة","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O24","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P24","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q24","v":"طلب فحص موقعي مشترك مع مندوب شركة الكهرباء","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":25,"h":42.0,"cells":[{"c":"A25","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B25","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C25","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D25","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E25","v":"إجمالي قيم طلبات التغيير والأوامر النافذة وأيام التمديد","bg":"#F1F5F9","b":true},{"c":"F25","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G25","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H25","v":8890000,"f":"=SUM(H5:H24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":7540000,"f":"=SUM(I5:I24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J25","v":5740000,"f":"=SUM(J5:J24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K25","v":241,"f":"=SUM(K5:K24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L25","v":75,"f":"=SUM(L5:L24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"M25","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"N25","v":"13 أمر نافذ / 7 قيد الفحص","bg":"#F1F5F9","b":true,"al":"center"},{"c":"O25","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"P25","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"Q25","v":"-","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"سجل المطالبات والتمديد الزمني","maxRow":20,"maxCol":17,"colWidths":[8.0,20.0,18.0,13.0,13.0,28.0,20.0,48.0,26.0,13.0,13.0,20.0,13.0,24.0,18.0,20.0,46.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل المطالبات التعاقدية وطلبات التمديد الزمني والمالي (Contractual Claims & EOT Log)","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":56.0,"cells":[{"c":"A2","v":"توثيق المطالبات ومطابقة مهلة الـ 28 يوماً التعاقدية (FIDIC 20.1) وتحليل التكاليف الإضافية وأيام التأخير للمسار الحرج","bg":"#334155","fg":"#E2E8F0","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":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم المطالبة","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"كود سبب المطالبة","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"تاريخ وقوع الحدث","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"تاريخ إشعار المطالبة","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الالتزام بمهلة 28 يوماً","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"تاريخ تقديم الملف التفصيلي","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"موضوع وسند المطالبة التفصيلي","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي المبلغ المطالب به (SAR)","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"تكاليف التعطيل والمصاريف غير المباشرة (SAR)","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"التعويض المالي المقبول من الاستشاري (SAR)","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"أيام EOT المطالب بها","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"أيام EOT المقبولة فنياً","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"موقف البت والتقرير","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"تاريخ القرار النهائي","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"مستوى مخاطر النزاع","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"الإجراء التعاقدي والتنفيذي المتخذ","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"CLM-001","b":true,"al":"center"},{"c":"C5","v":"CLM-CAT-01","al":"center"},{"c":"D5","v":"2024-06-05","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E5","v":"2024-06-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F5","v":"منضبط تعاقدياً (أقل من 28 يوماً)","b":true,"al":"center"},{"c":"G5","v":"2024-08-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H5","v":"تأخر تسليم إحداثيات الموقع ووجود عوائق خطوط خدمات غير منقولة","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I5","v":480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J5","v":290000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K5","v":310000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L5","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M5","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N5","v":"قبول جزئي نافذ","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O5","v":"2024-09-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P5","v":"منخفض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q5","v":"توقيع ملحق تمديد زمني وتعويض مصاريف الموقع","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"CLM-002","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":"CLM-CAT-03","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"2024-07-22","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E6","v":"2024-08-05","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F6","v":"منضبط تعاقدياً (أقل من 28 يوماً)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G6","v":"2024-09-28","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H6","v":"ظروف مادية غير منظورة وظهور كهوف صخرية ومياه جوفية غزيرة","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I6","v":750000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":490000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L6","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M6","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N6","v":"قبول جزئي نافذ","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O6","v":"2024-11-02","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P6","v":"منخفض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q6","v":"اعتماد تقرير فحص التربة التكميلي وصرف نفقات نزح المياه","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"CLM-003","b":true,"al":"center"},{"c":"C7","v":"CLM-CAT-01","al":"center"},{"c":"D7","v":"2024-09-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E7","v":"2024-09-25","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F7","v":"منضبط تعاقدياً (أقل من 28 يوماً)","b":true,"al":"center"},{"c":"G7","v":"2024-11-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H7","v":"تأخر إصدار رخصة البناء النهائية من بلديات المنطقة","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I7","v":320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":210000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":210000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L7","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M7","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N7","v":"قبول جزئي نافذ","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O7","v":"2024-12-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P7","v":"منخفض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q7","v":"تعديل الجدول الزمني الأساسي وتأجيل مواعيد محطات الإنجاز","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"CLM-004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":"CLM-CAT-04","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"2024-10-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E8","v":"2024-10-28","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F8","v":"منضبط تعاقدياً (أقل من 28 يوماً)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G8","v":"2024-12-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H8","v":"إيقاف صب سقف الدور الأرضي لإجراء مراجعة وتعديل إنشائي","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I8","v":260000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":175000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L8","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M8","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N8","v":"قبول جزئي نافذ","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O8","v":"2025-01-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P8","v":"منخفض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q8","v":"تعويض نفقات توقف مضخات الخرسانة والعمالة الموقعية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"CLM-005","b":true,"al":"center"},{"c":"C9","v":"CLM-CAT-02","al":"center"},{"c":"D9","v":"2024-11-12","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E9","v":"2024-11-26","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F9","v":"منضبط تعاقدياً (أقل من 28 يوماً)","b":true,"al":"center"},{"c":"G9","v":"2025-01-25","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H9","v":"تغييرات جوهرية في مناسيب شبكة التكييف المركزي وتعارضها","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I9","v":420000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":260000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":280000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L9","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M9","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N9","v":"قبول جزئي نافذ","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O9","v":"2025-02-28","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P9","v":"منخفض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q9","v":"تضمين الأثر المالي في مستخلص الأعمال التخصصية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"CLM-006","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":"CLM-CAT-05","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"2024-12-01","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E10","v":"2024-12-18","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F10","v":"منضبط تعاقدياً (أقل من 28 يوماً)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G10","v":"2025-02-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H10","v":"ارتفاع أسعار حديد التسليح والبيتومين بنسبة تفوق 25%","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I10","v":890000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N10","v":"مرفوضة تعاقدياً","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O10","v":"2025-03-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P10","v":"متوسط","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q10","v":"العقد محدد بسعر إجمالي مقطوع Lump Sum بدون شرط تعديل أسعار","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":11,"h":35.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"CLM-007","b":true,"al":"center"},{"c":"C11","v":"CLM-CAT-01","al":"center"},{"c":"D11","v":"2025-01-14","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E11","v":"2025-01-28","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F11","v":"منضبط تعاقدياً (أقل من 28 يوماً)","b":true,"al":"center"},{"c":"G11","v":"2025-03-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H11","v":"تأخر استشاري المشروع في اعتماد مخططات الشوب دروينج للواجهات","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I11","v":340000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L11","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M11","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N11","v":"قبول جزئي نافذ","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O11","v":"2025-04-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P11","v":"منخفض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q11","v":"منح تمديد للمسار الحرج لحزمة أعمال الكلادينج","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"CLM-008","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":"CLM-CAT-04","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"2025-02-05","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E12","v":"2025-02-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F12","v":"منضبط تعاقدياً (أقل من 28 يوماً)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G12","v":"2025-04-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H12","v":"تعليق أعمال الموقع لمدة 10 أيام خلال موسم الأمطار والسيول الاستثنائية","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I12","v":290000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":190000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L12","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N12","v":"قيد الدراسة والتدقيق","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O12","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P12","v":"متوسط","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q12","v":"فحص تقارير الأرصاد الوطنية لبيان القوة القاهرة Force Majeure","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"CLM-009","b":true,"al":"center"},{"c":"C13","v":"CLM-CAT-02","al":"center"},{"c":"D13","v":"2025-02-24","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E13","v":"2025-03-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F13","v":"منضبط تعاقدياً (أقل من 28 يوماً)","b":true,"al":"center"},{"c":"G13","v":"2025-05-02","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H13","v":"تعديل تصميم الواجهات وإلغاء قطاعات ألمنيوم تم توريدها للموقع","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I13","v":580000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":310000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L13","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N13","v":"قيد الدراسة والتدقيق","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O13","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P13","v":"متوسط","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q13","v":"جرد المواد الموردة المشونة لتعويض تكلفة التوريد الفعلية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"CLM-010","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":"CLM-CAT-03","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"2025-03-18","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E14","v":"2025-03-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F14","v":"منضبط تعاقدياً (أقل من 28 يوماً)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G14","v":"2025-05-25","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H14","v":"اكتشاف مسار كابل ألياف بصرية غير موثق بالمخططات أثناء حفر السياج","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I14","v":210000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":140000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L14","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N14","v":"قيد الدراسة والتدقيق","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O14","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P14","v":"منخفض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q14","v":"مخاطبة شركة الاتصالات لترحيل المسار وتأمين الكابل","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"b":true,"al":"center"},{"c":"B15","v":"CLM-011","b":true,"al":"center"},{"c":"C15","v":"CLM-CAT-04","al":"center"},{"c":"D15","v":"2025-04-08","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E15","v":"2025-04-22","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F15","v":"منضبط تعاقدياً (أقل من 28 يوماً)","b":true,"al":"center"},{"c":"G15","v":"2025-06-12","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H15","v":"تأخر سداد 3 مستخلصات متتالية وتأثير عجز السيولة على التوريدات","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I15","v":650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":420000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L15","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N15","v":"قيد الدراسة والتدقيق","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O15","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P15","v":"مرتفع","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q15","v":"بحث تسوية مالية عاجلة لتجنب اللجوء لمجلس فض الخلافات DAAB","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":12,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"CLM-012","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":"CLM-CAT-05","bg":"#F8FAFC","al":"center"},{"c":"D16","v":"2025-05-02","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E16","v":"2025-05-18","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F16","v":"منضبط تعاقدياً (أقل من 28 يوماً)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G16","v":"2025-07-05","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H16","v":"فروق أسعار وتكاليف شحن كابلات الكهرباء ذات الجهد المتوسط","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I16","v":380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N16","v":"قيد الدراسة والتدقيق","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O16","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P16","v":"متوسط","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q16","v":"دراسة مدى انطباق شروط التضخم وفق الأنظمة الحكومية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":13,"b":true,"al":"center"},{"c":"B17","v":"CLM-013","b":true,"al":"center"},{"c":"C17","v":"CLM-CAT-01","al":"center"},{"c":"D17","v":"2025-05-25","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E17","v":"2025-06-08","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F17","v":"منضبط تعاقدياً (أقل من 28 يوماً)","b":true,"al":"center"},{"c":"G17","v":"2025-07-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H17","v":"تأخر فحص واختبارات مصاعد الركاب من قبل الدفاع المدني","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I17","v":240000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J17","v":160000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L17","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N17","v":"قيد الدراسة والتدقيق","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O17","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P17","v":"منخفض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q17","v":"تنسيق موعد كشف موقعي مشترك مع الإدارة العامة للسلامة","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":14,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"CLM-014","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C18","v":"CLM-CAT-02","bg":"#F8FAFC","al":"center"},{"c":"D18","v":"2025-06-12","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E18","v":"2025-07-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F18","v":"متأخر (تجاوز مهلة 28 يوماً)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G18","v":"2025-08-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H18","v":"طلب إعادة تقسيم المكاتب الإدارية بالدور الثاني بعد انتهاء القواطع","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I18","v":410000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J18","v":240000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L18","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N18","v":"سقوط حق لعدم الإشعار","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O18","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P18","v":"مرتفع","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q18","v":"تجاوز المقاول مهلة الـ 28 يوماً المنصوص عليها بالمادة 20.1","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":15,"b":true,"al":"center"},{"c":"B19","v":"CLM-015","b":true,"al":"center"},{"c":"C19","v":"CLM-CAT-04","al":"center"},{"c":"D19","v":"2025-06-28","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E19","v":"2025-07-10","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"F19","v":"منضبط تعاقدياً (أقل من 28 يوماً)","b":true,"al":"center"},{"c":"G19","v":"2025-08-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H19","v":"تأخر استلام الأعمال المدنية لأرضيات مواقف السيارات الخارجية","bg":"#FEF9C3","fg":"#0000FF"},{"c":"I19","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J19","v":120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L19","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"N19","v":"قيد الدراسة والتدقيق","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"O19","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"P19","v":"منخفض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"Q19","v":"تكرار الفحص الموقعي بعد إنهاء معالجة الميول السطحية","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F20","v":"14 مطالبة منضبطة / 1 ساقطة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H20","v":"إجمالي المطالبات المالية وأيام التمديد الزمني","bg":"#F1F5F9","b":true},{"c":"I20","v":6400000,"f":"=SUM(I5:I19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J20","v":3120000,"f":"=SUM(J5:J19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K20","v":1685000,"f":"=SUM(K5:K19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L20","v":197,"f":"=SUM(L5:L19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"M20","v":81,"f":"=SUM(M5:M19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"N20","v":"5 مقبولة / 1 مرفوضة / 8 قيد الفحص","bg":"#F1F5F9","b":true,"al":"center"},{"c":"O20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"P20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"Q20","v":"-","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"تحليل الأثر الزمني والضمانات","maxRow":36,"maxCol":11,"colWidths":[10.0,32.0,24.0,26.0,24.0,26.0,13.0,22.0,20.0,22.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل الأثر الزمني والمسار الحرج والضمانات البنكية (Time Impact Analysis, Penalties & Bonds)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نمذجة تاريخ الإنجاز المعدل وغرامات التأخير المحتسبة والوفر المالي المحقق للمشروع ومتابعة سريان خطابات الضمان البنكية","bg":"#334155","fg":"#E2E8F0","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: تحليل التمديد الزمني وتاريخ الإنجاز المعدل والوفر المالي من غرامات التأخير (EOT & Delay Penalty Assessment)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"مؤشر التمديد الزمني وتحليل التأخير","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القيمة المحسوبة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المعادلة والأساس الهندسي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"الأثر التعاقدي والمالي على المشروع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":""},{"c":"H5","v":""},{"c":"I5","v":""},{"c":"J5","v":""},{"c":"K5","v":""}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"تاريخ الإنجاز التعاقدي الأساسي (Initial Completion Date)","bg":"#F8FAFC"},{"c":"C6","v":"2025-11-23","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"D6","v":"تاريخ رسمي","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"المادة 8.2 من عقد الفيديك والشروط الخاصة","bg":"#F8FAFC"},{"c":"F6","v":"الموعد التعاقدي الابتدائي لإنهاء الأعمال والتسليم الأولي","bg":"#F8FAFC"},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":2,"b":true,"al":"center"},{"c":"B7","v":"إجمالي أيام التمديد الزمني المقبولة رسمياً (Total Approved EOT)"},{"c":"C7","v":0,"f":"='لوحة التحكم ومؤشرات المطالبات'!$D$5","fg":"#2563EB","b":true,"al":"center","nf":"#,##0"},{"c":"D7","v":"يوماً تقويمياً","al":"center"},{"c":"E7","v":"مجموع أيام التمديد من الأوامر التغييرية والمطالبات المقبولة"},{"c":"F7","v":"إزاحة قانونية لتاريخ الإنجاز تحمي المقاول من غرامات التأخير"},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"تاريخ الإنجاز التعاقدي المعدل الجديد (Revised Completion Date)","bg":"#F8FAFC"},{"c":"C8","v":"2026-02-06","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"D8","v":"تاريخ رسمي","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"تاريخ الإنجاز الأساسي + 75 يوماً تمديد زمني","bg":"#F8FAFC"},{"c":"F8","v":"الموعد التعاقدي الرسمي الملزم الجديد لأطراف المشروع","bg":"#F8FAFC"},{"c":"G8","v":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""},{"c":"K8","v":""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"b":true,"al":"center"},{"c":"B9","v":"معدل غرامة التأخير اليومية التعاقدية (Daily Delay Penalty Rate)"},{"c":"C9","v":12037,"f":"='إعدادات العقد والمحددات'!$C$12","fg":"#2563EB","b":true,"al":"center","nf":"#,##0"},{"c":"D9","v":"ريال / يوم","al":"center"},{"c":"E9","v":"معادلة نظام المنافسات الحكومية والشروط التعاقدية"},{"c":"F9","v":"المبلغ المالي الذي يستقطع عن كل يوم تأخير غير مبرر"},{"c":"G9","v":""},{"c":"H9","v":""},{"c":"I9","v":""},{"c":"J9","v":""},{"c":"K9","v":""}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"إجمالي غرامة التأخير التي تم تفاديها بالكامل (Saved Delay Penalty)","bg":"#F8FAFC"},{"c":"C10","v":0,"f":"='لوحة التحكم ومؤشرات المطالبات'!$F$5","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":"ريال سعودي","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"أيام التمديد المقبولة (75 يوماً) × غرامة اليوم (12,037 ريال)","bg":"#F8FAFC"},{"c":"F10","v":"وفر مالي حمائي محقق للمقاول بتوثيق أسباب التأخير المبررة","bg":"#F8FAFC"},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""},{"c":"K10","v":""}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":6,"b":true,"al":"center"},{"c":"B11","v":"الحد الأقصى النظامي المحتمل لغرامات التأخير (Maximum Penalty Exposure)"},{"c":"C11","v":6500000,"in":true,"fg":"#2563EB","b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":"ريال سعودي","al":"center"},{"c":"E11","v":"10% من قيمة العقد الأساسية وفق النظام"},{"c":"F11","v":"سقف الغرامة التعاقدي البالغ 6.5 مليون ريال"},{"c":"G11","v":""},{"c":"H11","v":""},{"c":"I11","v":""},{"c":"J11","v":""},{"c":"K11","v":""}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"أيام التمديد الزمني الإضافية قيد الفحص والتقييم (Pending Claimed EOT)","bg":"#F8FAFC"},{"c":"C12","v":2530000,"f":"='لوحة التحكم ومؤشرات المطالبات'!$E$5","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center","nf":"#,##0"},{"c":"D12","v":"يوماً تقويمياً","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"مطالبات زمنية معلقة قيد دراسة المسار الحرج TIA","bg":"#F8FAFC"},{"c":"F12","v":"تمديد محتمل إضافي قد يزيح تاريخ الإنجاز إلى منتصف 2026","bg":"#F8FAFC"},{"c":"G12","v":""},{"c":"H12","v":""},{"c":"I12","v":""},{"c":"J12","v":""},{"c":"K12","v":""}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""},{"c":"J13","v":""},{"c":"K13","v":""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"ثانياً: سجل خطابات الضمان البنكية ومطابقة سريانها مع التمديد الزمني (Bank Guarantees & Bonds Status)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"نوع خطاب الضمان البنكي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C15","v":"البنك المصدر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D15","v":"رقم خطاب الضمان","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E15","v":"قيمة الضمان (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F15","v":"نسبة الضمان من العقد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G15","v":"تاريخ الإصدار","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H15","v":"تاريخ الانتهاء الحالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I15","v":"تاريخ التمديد المطلوب","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J15","v":"حالة سريان الضمان","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K15","v":"الإجراء المالي المطلوب","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"ضمان حسن التنفيذ (Performance Bond)","bg":"#F8FAFC","b":true},{"c":"C16","v":"مصرف الراجحي","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"D16","v":"LG-2024-8841","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E16","v":3250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F16","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G16","v":"2024-05-20","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H16","v":"2025-12-31","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I16","v":"2026-03-31","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"J16","v":"سارٍ - يتطلب تمديداً","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"K16","v":"إصدار ملحق تمديد لمواكبة التمديد الزمني المقبول","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":2,"b":true,"al":"center"},{"c":"B17","v":"ضمان الدفعة المقدمة (Advance Payment Guarantee)","b":true},{"c":"C17","v":"البنك الأهلي السعودي SNB","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"D17","v":"APG-2024-5512","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E17","v":6500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F17","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"G17","v":"2024-05-25","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H17","v":"2025-11-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I17","v":"2026-01-31","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"J17","v":"سارٍ - جاري التخفيض","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"K17","v":"تخفيض قيمة الضمان بقيمة الأقساط المستردة بالمستخلصات","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"ضمان الصيانة وفترة الإشعار بالعيوب (Maintenance Bond)","bg":"#F8FAFC","b":true},{"c":"C18","v":"بنك الرياض","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"D18","v":"MB-2025-1029","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E18","v":3250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F18","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G18","v":"2025-11-01","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H18","v":"2026-11-30","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I18","v":"2027-02-28","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"J18","v":"مجدول للإصدار","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"K18","v":"يُفعل ويُصدر فور صدور شهادة الاستلام الابتدائي TOC","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":4,"b":true,"al":"center"},{"c":"B19","v":"ضمان ابتدائي للمنافسة (Tender Bond)","b":true},{"c":"C19","v":"البنك العربي الوطني ANB","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"D19","v":"TB-2024-3310","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"E19","v":650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"F19","v":0.01,"in":true,"al":"center","nf":"0.0%"},{"c":"G19","v":"2024-03-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"H19","v":"2024-07-15","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"I19","v":"-","bg":"#FEF9C3","fg":"#0000FF","al":"center"},{"c":"J19","v":"مسترد ومفرج عنه","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"K19","v":"تم استرداد وثيقة الضمان فور تقديم ضمان حسن التنفيذ","bg":"#FEF9C3","fg":"#0000FF"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B20","v":"إجمالي خطابات الضمان البنكية الصادرة للمشروع","bg":"#F1F5F9","b":true},{"c":"C20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E20","v":13650000,"f":"=SUM(E16:E19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"I20","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"J20","v":"التغطية التأمينية مكتملة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"K20","v":"متابعة دورية مع البنوك المصدرة","bg":"#F1F5F9","b":true}]},{"r":21,"h":28.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""},{"c":"I21","v":""},{"c":"J21","v":""},{"c":"K21","v":""}]},{"r":22,"h":38.0,"cells":[{"c":"A22","v":"ثالثاً: التحليل الشهري لتراكم الأوامر التغييرية والمطالبات ونسبة الزيادة على العقد (Monthly Variations Trend)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"الشهر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B23","v":"الفترة الزمنية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C23","v":"الأوامر التغييرية الشهرية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D23","v":"التراكمي للأوامر التغييرية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E23","v":"المطالبات المقبولة شهرياً (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F23","v":"التراكمي للمطالبات (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G23","v":"إجمالي الزيادات التراكمية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H23","v":"نسبة الزيادة التراكمية من العقد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I23","v":"السقف النظامي الأقصى (10%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J23","v":"هامش الأمان النظامي المتبقي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K23","v":"تقييم الموقف التعاقدي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"M01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"يونيو 2024","bg":"#F8FAFC"},{"c":"C24","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D24","v":0,"f":"=C24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F24","v":0,"f":"=E24","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G24","v":0,"f":"=D24+F24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H24","v":0,"f":"=G24/'إعدادات العقد والمحددات'!$C$6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I24","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J24","v":0.1,"f":"=I24-H24","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K24","v":"ضمن السقف النظامي المسموح","f":"=IF(H24<=I24, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","bg":"#F8FAFC","b":true}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"M02","b":true,"al":"center"},{"c":"B25","v":"يوليو 2024"},{"c":"C25","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D25","v":0,"f":"=D24+C25","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E25","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F25","v":0,"f":"=F24+E25","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G25","v":0,"f":"=D25+F25","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H25","v":0,"f":"=G25/'إعدادات العقد والمحددات'!$C$6","b":true,"al":"center","nf":"0.0%"},{"c":"I25","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"J25","v":0.1,"f":"=I25-H25","al":"center","nf":"0.0%"},{"c":"K25","v":"ضمن السقف النظامي المسموح","f":"=IF(H25<=I25, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","b":true}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"M03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":"أغسطس 2024","bg":"#F8FAFC"},{"c":"C26","v":310000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D26","v":310000,"f":"=D25+C26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E26","v":310000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F26","v":310000,"f":"=F25+E26","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G26","v":620000,"f":"=D26+F26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H26","v":0.009538,"f":"=G26/'إعدادات العقد والمحددات'!$C$6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I26","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J26","v":0.090462,"f":"=I26-H26","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K26","v":"ضمن السقف النظامي المسموح","f":"=IF(H26<=I26, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","bg":"#F8FAFC","b":true}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"M04","b":true,"al":"center"},{"c":"B27","v":"سبتمبر 2024"},{"c":"C27","v":365000,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D27","v":675000,"f":"=D26+C27","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E27","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F27","v":310000,"f":"=F26+E27","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G27","v":985000,"f":"=D27+F27","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H27","v":0.015154,"f":"=G27/'إعدادات العقد والمحددات'!$C$6","b":true,"al":"center","nf":"0.0%"},{"c":"I27","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"J27","v":0.084846,"f":"=I27-H27","al":"center","nf":"0.0%"},{"c":"K27","v":"ضمن السقف النظامي المسموح","f":"=IF(H27<=I27, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","b":true}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"M05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"أكتوبر 2024","bg":"#F8FAFC"},{"c":"C28","v":1260000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D28","v":1935000,"f":"=D27+C28","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E28","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F28","v":310000,"f":"=F27+E28","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G28","v":2245000,"f":"=D28+F28","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H28","v":0.034538,"f":"=G28/'إعدادات العقد والمحددات'!$C$6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I28","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J28","v":0.065462,"f":"=I28-H28","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K28","v":"ضمن السقف النظامي المسموح","f":"=IF(H28<=I28, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","bg":"#F8FAFC","b":true}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"M06","b":true,"al":"center"},{"c":"B29","v":"نوفمبر 2024"},{"c":"C29","v":410000,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D29","v":2345000,"f":"=D28+C29","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E29","v":490000,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F29","v":800000,"f":"=F28+E29","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G29","v":3145000,"f":"=D29+F29","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H29","v":0.048385,"f":"=G29/'إعدادات العقد والمحددات'!$C$6","b":true,"al":"center","nf":"0.0%"},{"c":"I29","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"J29","v":0.051615,"f":"=I29-H29","al":"center","nf":"0.0%"},{"c":"K29","v":"ضمن السقف النظامي المسموح","f":"=IF(H29<=I29, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","b":true}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"M07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":"ديسمبر 2024","bg":"#F8FAFC"},{"c":"C30","v":740000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D30","v":3085000,"f":"=D29+C30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E30","v":210000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F30","v":1010000,"f":"=F29+E30","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G30","v":4095000,"f":"=D30+F30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H30","v":0.063,"f":"=G30/'إعدادات العقد والمحددات'!$C$6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I30","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J30","v":0.037,"f":"=I30-H30","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K30","v":"ضمن السقف النظامي المسموح","f":"=IF(H30<=I30, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","bg":"#F8FAFC","b":true}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"M08","b":true,"al":"center"},{"c":"B31","v":"يناير 2025"},{"c":"C31","v":330000,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D31","v":3415000,"f":"=D30+C31","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E31","v":175000,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F31","v":1185000,"f":"=F30+E31","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G31","v":4600000,"f":"=D31+F31","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H31","v":0.070769,"f":"=G31/'إعدادات العقد والمحددات'!$C$6","b":true,"al":"center","nf":"0.0%"},{"c":"I31","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"J31","v":0.029231,"f":"=I31-H31","al":"center","nf":"0.0%"},{"c":"K31","v":"ضمن السقف النظامي المسموح","f":"=IF(H31<=I31, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","b":true}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"M09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B32","v":"فبراير 2025","bg":"#F8FAFC"},{"c":"C32","v":755000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D32","v":4170000,"f":"=D31+C32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E32","v":280000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F32","v":1465000,"f":"=F31+E32","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G32","v":5635000,"f":"=D32+F32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H32","v":0.086692,"f":"=G32/'إعدادات العقد والمحددات'!$C$6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I32","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J32","v":0.013308,"f":"=I32-H32","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K32","v":"ضمن السقف النظامي المسموح","f":"=IF(H32<=I32, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","bg":"#F8FAFC","b":true}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"M10","b":true,"al":"center"},{"c":"B33","v":"مارس 2025"},{"c":"C33","v":490000,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D33","v":4660000,"f":"=D32+C33","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E33","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F33","v":1465000,"f":"=F32+E33","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G33","v":6125000,"f":"=D33+F33","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H33","v":0.094231,"f":"=G33/'إعدادات العقد والمحددات'!$C$6","b":true,"al":"center","nf":"0.0%"},{"c":"I33","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"J33","v":0.005769,"f":"=I33-H33","al":"center","nf":"0.0%"},{"c":"K33","v":"ضمن السقف النظامي المسموح","f":"=IF(H33<=I33, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","b":true}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"M11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B34","v":"أبريل 2025","bg":"#F8FAFC"},{"c":"C34","v":1080000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D34","v":5740000,"f":"=D33+C34","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E34","v":220000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F34","v":1685000,"f":"=F33+E34","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G34","v":7425000,"f":"=D34+F34","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H34","v":0.114231,"f":"=G34/'إعدادات العقد والمحددات'!$C$6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I34","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J34","v":-0.014231,"f":"=I34-H34","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K34","v":"تجاوز السقف - يتطلب موافقة المالية","f":"=IF(H34<=I34, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","bg":"#F8FAFC","b":true}]},{"r":35,"h":34.0,"cells":[{"c":"A35","v":"M12","b":true,"al":"center"},{"c":"B35","v":"مايو 2025"},{"c":"C35","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D35","v":5740000,"f":"=D34+C35","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E35","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F35","v":1685000,"f":"=F34+E35","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G35","v":7425000,"f":"=D35+F35","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H35","v":0.114231,"f":"=G35/'إعدادات العقد والمحددات'!$C$6","b":true,"al":"center","nf":"0.0%"},{"c":"I35","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"J35","v":-0.014231,"f":"=I35-H35","al":"center","nf":"0.0%"},{"c":"K35","v":"تجاوز السقف - يتطلب موافقة المالية","f":"=IF(H35<=I35, \"ضمن السقف النظامي المسموح\", \"تجاوز السقف - يتطلب موافقة المالية\")","b":true}]},{"r":36,"h":52.0,"cells":[{"c":"A36","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B36","v":"إجمالي التراكمي لنهاية السنة التعاقدية الأولى","bg":"#F1F5F9","b":true},{"c":"C36","v":5740000,"f":"=SUM(C24:C35)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D36","v":5740000,"f":"=D35","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E36","v":1685000,"f":"=SUM(E24:E35)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F36","v":1685000,"f":"=F35","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G36","v":7425000,"f":"=G35","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H36","v":0.114231,"f":"=H35","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"I36","v":0.1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"J36","v":-0.014231,"f":"=I36-H36","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"K36","v":"التزام كامل بالسقف النظامي (10%)","bg":"#F1F5F9","b":true}]}]}]}