{"slug":"construction-contract-delay-penalties-and-liquidated-damages-sheet","sheets":[{"name":"لوحة مؤشرات غرامات التأخير","maxRow":22,"maxCol":9,"colWidths":[8.0,32.0,20.0,24.0,16.0,28.0,30.0,20.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نظام حساب غرامات التأخير والتعويضات الاتفاقية (Liquidated Damages) | FIDIC & المنافسات","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"قالب تشغيلي لحساب أيام التأخير المبررة وغير المبررة وتطبيق سقف الغرامة النظامي (10%) وحساب أتعاب الإشراف الهندسي الإضافية","bg":"#1E293B","fg":"#FFE4E6","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"قيمة العقد الإجمالية المعتمدة","bg":"#FFFBEB","fg":"#881337","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"صافي أيام التأخير الخاضعة للغرامة","bg":"#FFFBEB","fg":"#881337","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي غرامات التأخير المحسوبة","bg":"#FFFBEB","fg":"#881337","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"إجمالي الاستقطاع المالي والموقف","bg":"#FFFBEB","fg":"#881337","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"24,500,000 ر.س","bg":"#FFFBEB","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"48 يوماً تقويمياً","bg":"#FFFBEB","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"1,176,000 ر.س (4.80%)","bg":"#FFFBEB","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"1,416,000 ر.س | لم يبلغ السقف (PASS)","bg":"#FFFBEB","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"شاملة أوامر التغيير المعتمدة","bg":"#FFFBEB","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"C6","v":"بعد خصم 32 يوماً تمديد وقت EOT","bg":"#FFFBEB","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E6","v":"بمعدل 1/1000 يومياً من قيمة العقد","bg":"#FFFBEB","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"G6","v":"شامل أتعاب الاستشاري 240,000 ر.س (أقل من 10%)","bg":"#FFFBEB","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":16.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"ملخص التواريخ التعاقدية وحساب المدد الزمنية للمشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"المعلم الزمني والتعاقدي للمشروع","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الرمز التعاقدي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"التاريخ المعتمد / القيمة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"الوحدة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"المرجع في العقد والشروط العامة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"الأساس القانوني والتنظيمي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"حالة التحقق","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"ملاحظات التوصيف والمطابقة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"تاريخ بدء سريان العقد وتسليم الموقع","bg":"#F8FAFC","b":true},{"c":"C10","v":"Commencement Date","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"2025-01-15م","bg":"#F8FAFC","fg":"#881337","b":true,"al":"center"},{"c":"E10","v":"تاريخ","bg":"#F8FAFC","al":"center"},{"c":"F10","v":"عقد المقاولة - البند 8.1","bg":"#F8FAFC"},{"c":"G10","v":"محضر تسليم الموقع الخالي من العوائق","bg":"#F8FAFC"},{"c":"H10","v":"معتمد (PASS)","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I10","v":"بدء احتساب المدة التعاقدية الرسمية","bg":"#F8FAFC"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"المدة التعاقدية الأصلية للمشروع","b":true},{"c":"C11","v":"Original Time (ToC)","al":"center"},{"c":"D11","v":365,"in":true,"fg":"#881337","b":true,"al":"center"},{"c":"E11","v":"يوماً تقويمياً","al":"center"},{"c":"F11","v":"عقد المقاولة - ملحق العطاء"},{"c":"G11","v":"12 شهراً ميلادياً متصلة"},{"c":"H11","v":"مطابق (PASS)","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I11","v":"شاملة فترات التجهيز والاختبارات"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"تاريخ الإنجاز التعاقدي الأصلي","bg":"#F8FAFC","b":true},{"c":"C12","v":"Original Completion","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"2026-01-15م","bg":"#F8FAFC","fg":"#881337","b":true,"al":"center"},{"c":"E12","v":"تاريخ","bg":"#F8FAFC","al":"center"},{"c":"F12","v":"FIDIC Red Book Cl. 8.2","bg":"#F8FAFC"},{"c":"G12","v":"نهاية مدة الـ 365 يوماً التعاقدية","bg":"#F8FAFC"},{"c":"H12","v":"مطابق (PASS)","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I12","v":"التاريخ المستهدف الأساسي للإنهاء","bg":"#F8FAFC"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"تمديدات الوقت المعتمدة رسمياً (EOT)","b":true},{"c":"C13","v":"Approved EOT","al":"center"},{"c":"D13","v":32,"in":true,"fg":"#881337","b":true,"al":"center"},{"c":"E13","v":"يوماً تقويمياً","al":"center"},{"c":"F13","v":"FIDIC Cl. 8.4 / نظام المنافسات"},{"c":"G13","v":"أوامر تغيير وتأخر اعتمادات استشاري"},{"c":"H13","v":"معتمد (PASS)","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I13","v":"معفى بالكامل من أي غرامات تأخير"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"تاريخ الإنجاز التعاقدي المعدل","bg":"#F8FAFC","b":true},{"c":"C14","v":"Revised Completion","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"2026-02-16م","bg":"#F8FAFC","fg":"#881337","b":true,"al":"center"},{"c":"E14","v":"تاريخ","bg":"#F8FAFC","al":"center"},{"c":"F14","v":"FIDIC Red Book Cl. 8.4","bg":"#F8FAFC"},{"c":"G14","v":"تاريخ الإنجاز الأصلي + أيام EOT","bg":"#F8FAFC"},{"c":"H14","v":"معتمد (PASS)","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I14","v":"التاريخ الحاكم لبدء فرض الغرامات","bg":"#F8FAFC"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":6,"b":true,"al":"center"},{"c":"B15","v":"تاريخ الاستلام الابتدائي الفعلي للأعمال","b":true},{"c":"C15","v":"Actual Completion (TOC)","al":"center"},{"c":"D15","v":"2026-04-05م","fg":"#881337","b":true,"al":"center"},{"c":"E15","v":"تاريخ","al":"center"},{"c":"F15","v":"FIDIC Cl. 10.1 / المادة 74"},{"c":"G15","v":"شهادة الاستلام الابتدائي الصادرة من الاستشاري"},{"c":"H15","v":"متأخر 48 يوماً","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center"},{"c":"I15","v":"فارق التأخير الخاضع للغرامة المالية"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"الخلاصة التعاقدية للموقف الزمني","bg":"#F1F5F9","fg":"#881337","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D16","v":"إجمالي التأخير الميداني = 80 يوماً | تمديد مبرر (EOT) = 32 يوماً | صافي التأخير الموجب للغرامة = 48 يوماً","bg":"#F1F5F9","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":16.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"بيانات الاعتماد الرسمي لمذكرة حساب الغرامات والاستقطاعات المالية","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"مدير العقود والمطالبات (Contracts & Claims Manager)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D19","v":"مهندس الاستشاري المشرف (Supervising Engineer)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G19","v":"مدير عام المشروع / ممثل المالك (Employer Representative)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"الاسم: م. عبد الرحمن العلي | خبير عقود FIDIC","cs":3},{"skip":true},{"skip":true},{"c":"D20","v":"المكتب الهندسي: مكتب دار الخبرة للاستشارات الهندسية","cs":3},{"skip":true},{"skip":true},{"c":"G20","v":"الجهة المالكة: الإدارة العامة للمشاريع الإنشائية","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"التاريخ: 11 / 10 / 2026 م","cs":3},{"skip":true},{"skip":true},{"c":"D21","v":"حالة الاعتماد: مصادق على حصر أيام التأخير وأتعاب الإشراف","cs":3},{"skip":true},{"skip":true},{"c":"G21","v":"التاريخ: 11 / 10 / 2026 م","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":42.0,"cells":[{"c":"A22","v":"التوقيع والختم: ............................................","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D22","v":"التوقيع والختم: ............................................","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G22","v":"التوقيع والختم: ............................................","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"تحليل التأخير وتمديد الوقت","maxRow":11,"maxCol":11,"colWidths":[14.0,36.0,16.0,16.0,16.0,22.0,28.0,22.0,22.0,22.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل تتبع وتحليل وقائع التأخير ومطالبات التمديد الزمني (Delay Events & EOT Register)","bg":"#881337","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":"تصنيف التأخيرات التعاقدية: مبررة معوضة (Excusable Compensable)، مبررة غير معوضة، وتأخيرات المقاول الحصرية (Culpable) والتأخير المتزامن (Concurrent)","bg":"#1E293B","fg":"#FFE4E6","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":14.0,"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":52.0,"cells":[{"c":"A4","v":"كود الحدث","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"وصف واقعة التأخير الميدانية","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"تاريخ البدء","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"تاريخ الانتهاء","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المدة الكلية (أيام)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"التأثير على المسار الحرج (CPM)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"التصنيف التعاقدي للواقعة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"أيام التمديد الممنوحة (EOT)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"أيام التأخير المنسوبة للمقاول","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"بند العقد المستند إليه","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"القرار التعاقدي النهائي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"EV-01","al":"center"},{"c":"B5","v":"تأخر المالك في اعتماد المخططات التنفيذية Shop Drawings"},{"c":"C5","v":"2025-03-01","al":"center"},{"c":"D5","v":"2025-03-20","al":"center"},{"c":"E5","v":20,"in":true,"al":"center"},{"c":"F5","v":"حرج (Critical Path)","al":"center"},{"c":"G5","v":"مبرر ومعوض مالياً (Compensable)","al":"center"},{"c":"H5","v":14,"in":true,"fg":"#881337","b":true,"al":"center"},{"c":"I5","v":0,"in":true,"al":"center"},{"c":"J5","v":"FIDIC Cl. 1.9 & 8.4","al":"center"},{"c":"K5","v":"منح تمديد 14 يوماً وتعويض تكاليف"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"EV-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"أمر تغييري VO-01: إضافة طابق ميزانين خرساني للمبنى","bg":"#F8FAFC"},{"c":"C6","v":"2025-06-10","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"2025-07-05","bg":"#F8FAFC","al":"center"},{"c":"E6","v":25,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F6","v":"حرج (Critical Path)","bg":"#F8FAFC","al":"center"},{"c":"G6","v":"مبرر ومعوض مالياً (Compensable)","bg":"#F8FAFC","al":"center"},{"c":"H6","v":18,"in":true,"bg":"#F8FAFC","fg":"#881337","b":true,"al":"center"},{"c":"I6","v":0,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"J6","v":"FIDIC Cl. 13.3 & 8.4","bg":"#F8FAFC","al":"center"},{"c":"K6","v":"منح تمديد 18 يوماً وإضافة القيمة","bg":"#F8FAFC"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"EV-03","al":"center"},{"c":"B7","v":"هطول أمطار استثنائية غير مسبوقة وغرق الموقع"},{"c":"C7","v":"2025-11-15","al":"center"},{"c":"D7","v":"2025-11-20","al":"center"},{"c":"E7","v":5,"in":true,"al":"center"},{"c":"F7","v":"حرج جزئياً","al":"center"},{"c":"G7","v":"مبرر غير معوض (Non-Compensable)","al":"center"},{"c":"H7","v":0,"in":true,"al":"center"},{"c":"I7","v":0,"in":true,"al":"center"},{"c":"J7","v":"FIDIC Cl. 8.4(c)","al":"center"},{"c":"K7","v":"تأخير متزامن تم امتصاصه في التعويم"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"EV-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"تأخر المقاول في توريد حديد التسليح للموقع","bg":"#F8FAFC"},{"c":"C8","v":"2025-08-01","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"2025-08-25","bg":"#F8FAFC","al":"center"},{"c":"E8","v":24,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F8","v":"حرج (Critical Path)","bg":"#F8FAFC","al":"center"},{"c":"G8","v":"تأخير غير مبرر للمقاول (Culpable)","bg":"#F8FAFC","al":"center"},{"c":"H8","v":0,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"I8","v":24,"in":true,"bg":"#F8FAFC","fg":"#991B1B","b":true,"al":"center"},{"c":"J8","v":"FIDIC Cl. 8.7","bg":"#F8FAFC","al":"center"},{"c":"K8","v":"تأخير منسوب للمقاول وتطبق الغرامة","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"EV-05","al":"center"},{"c":"B9","v":"نقص في العمالة الماهرة لإنهاء أعمال التشطيبات والمحارة"},{"c":"C9","v":"2025-12-01","al":"center"},{"c":"D9","v":"2025-12-18","al":"center"},{"c":"E9","v":17,"in":true,"al":"center"},{"c":"F9","v":"حرج (Critical Path)","al":"center"},{"c":"G9","v":"تأخير غير مبرر للمقاول (Culpable)","al":"center"},{"c":"H9","v":0,"in":true,"al":"center"},{"c":"I9","v":17,"in":true,"fg":"#991B1B","b":true,"al":"center"},{"c":"J9","v":"FIDIC Cl. 8.7","al":"center"},{"c":"K9","v":"تقصير تشغيلي يوجب الغرامة"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"EV-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"تأخر مقاول باطن التكييف في تركيب وحدات الـ Chillers","bg":"#F8FAFC"},{"c":"C10","v":"2026-01-05","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"2026-01-12","bg":"#F8FAFC","al":"center"},{"c":"E10","v":7,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F10","v":"حرج (Critical Path)","bg":"#F8FAFC","al":"center"},{"c":"G10","v":"تأخير غير مبرر للمقاول (Culpable)","bg":"#F8FAFC","al":"center"},{"c":"H10","v":0,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"I10","v":7,"in":true,"bg":"#F8FAFC","fg":"#991B1B","b":true,"al":"center"},{"c":"J10","v":"FIDIC Cl. 4.4 & 8.7","bg":"#F8FAFC","al":"center"},{"c":"K10","v":"المقاول مسؤول قانوناً عن مقاوليه","bg":"#F8FAFC"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي أيام التمديد الزمني وأيام التأخير المحتسبة","bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E11","v":98,"f":"=SUM(E5:E10)","bg":"#FFF1F2","fg":"#881337","b":true,"al":"center"},{"c":"F11","v":"التأخير المتزامن (Concurrent) يخضع لتحليل بروتوكول SCL","bg":"#FFF1F2","al":"center","cs":2},{"skip":true},{"c":"H11","v":32,"f":"=SUM(H5:H10)","bg":"#DCFCE7","fg":"#881337","b":true,"al":"center"},{"c":"I11","v":48,"f":"=SUM(I5:I10)","bg":"#FEE2E2","fg":"#881337","b":true,"al":"center"},{"c":"J11","v":"تمديد EOT = 32 يوماً | تأخير المقاول الموجب للغرامة = 48 يوماً","bg":"#FFF1F2","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"جدول الاستقطاع وتكاليف الإشراف","maxRow":22,"maxCol":8,"colWidths":[22.0,24.0,20.0,18.0,22.0,24.0,24.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حساب غرامات التأخير وتكاليف الإشراف وسقف الغرامة النظامي (Deductions Schedule)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تطبيق معادلة الغرامة اليومية وسقف الـ 10% النظامي وفق المادتين 74 و 75 من نظام المنافسات السعودي والبند 8.7 من عقد الفيديك","bg":"#1E293B","fg":"#FFE4E6","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: الحسابات التفصيلية لغرامة التأخير المالية وسقف الحد الأقصى (Liquidated Damages Breakdown)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"بند التحليل والحساب المالي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"الرمز التعاقدي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"القيمة الحسابية","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"المعادلة والاشتراط المرجعي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"H5","v":"التفسير والحكم النظامي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"قيمة العقد الأصلية المعتمدة للترسية","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C6","v":"V_orig","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"24,000,000","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F6","v":"قيمة العقد الموقع","bg":"#F8FAFC","al":"left","cs":2},{"skip":true},{"c":"H6","v":"القيمة الأساسية قبل الأوامر التغييرية","bg":"#F8FAFC"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"صافي قيمة أوامر التغيير المعتمدة","b":true,"cs":2},{"skip":true},{"c":"C7","v":"VO_net","al":"center"},{"c":"D7","v":"ر.س","al":"center"},{"c":"E7","v":"500,000","b":true,"al":"center"},{"c":"F7","v":"أوامر التغيير المعتمدة من المالك","al":"left","cs":2},{"skip":true},{"c":"H7","v":"إضافة ميزانين خرساني بالبند EV-02"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"القيمة الإجمالية المعدلة للعقد","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C8","v":"V_total","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"24,500,000","bg":"#F8FAFC","fg":"#881337","b":true,"al":"center"},{"c":"F8","v":"V_total = V_orig + VO_net","bg":"#F8FAFC","al":"left","cs":2},{"skip":true},{"c":"H8","v":"الأساس المالي لحساب نسب الغرامات","bg":"#F8FAFC"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"معدل الغرامة اليومية التعاقدي (Daily Rate)","b":true,"cs":2},{"skip":true},{"c":"C9","v":"Rate_day","al":"center"},{"c":"D9","v":"نسبة / يوم","al":"center"},{"c":"E9","v":"0.0010 (1/1000)","b":true,"al":"center"},{"c":"F9","v":"نظام المنافسات م 74 / FIDIC 8.7","al":"left","cs":2},{"skip":true},{"c":"H9","v":"واحد في الألف يومياً من قيمة العقد"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"قيمة غرامة التأخير لليوم الواحد","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C10","v":"LD_day","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"ر.س / يوم","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"24,500","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F10","v":"LD_day = V_total * Rate_day","bg":"#F8FAFC","al":"left","cs":2},{"skip":true},{"c":"H10","v":"المبلغ المستحق عن كل يوم تأخير غير مبرر","bg":"#F8FAFC"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"عدد أيام التأخير الصافية المنسوبة للمقاول","b":true,"cs":2},{"skip":true},{"c":"C11","v":"Days_delay","al":"center"},{"c":"D11","v":"يوم تقويمي","al":"center"},{"c":"E11","v":"48","b":true,"al":"center"},{"c":"F11","v":"Days = Gross Delay - EOT","al":"left","cs":2},{"skip":true},{"c":"H11","v":"من واقع سجل الأحداث بالجدول الثاني"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"إجمالي غرامة التأخير المحسوبة للأيام","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C12","v":"LD_gross","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"1,176,000","bg":"#F8FAFC","fg":"#881337","b":true,"al":"center"},{"c":"F12","v":"LD_gross = LD_day * Days_delay","bg":"#F8FAFC","al":"left","cs":2},{"skip":true},{"c":"H12","v":"إجمالي الغرامة الناتجة عن 48 يوماً تأخير","bg":"#F8FAFC"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"الحد الأقصى القانوني لغرامة التأخير (10%)","b":true,"cs":2},{"skip":true},{"c":"C13","v":"LD_cap","al":"center"},{"c":"D13","v":"ر.س","al":"center"},{"c":"E13","v":"2,450,000","b":true,"al":"center"},{"c":"F13","v":"Cap = 10% * V_total","al":"left","cs":2},{"skip":true},{"c":"H13","v":"سقف الغرامة المنصوص عليه نظاماً (م 74)"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"صافي غرامة التأخير المعتمدة للاستقطاع","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C14","v":"LD_final","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"E14","v":"1,176,000","bg":"#F8FAFC","fg":"#881337","b":true,"al":"center"},{"c":"F14","v":"LD_final = MIN(LD_gross, LD_cap)","bg":"#F8FAFC","al":"left","cs":2},{"skip":true},{"c":"H14","v":"أقل من السقف وتستقطع كاملة (PASS)","bg":"#F8FAFC"}]},{"r":15,"h":16.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""},{"c":"H15","v":""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ثانياً: أتعاب الإشراف الهندسي الإضافية خلال فترة التأخير (Saudi Tenders Law Article 75)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"بند تكاليف الإشراف الهندسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C17","v":"المعامل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"القيمة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"الأساس القانوني والحسابي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"H17","v":"البيان والتطبيق على المستخلص","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"قيمة عقد الإشراف الهندسي الشهري","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C18","v":"Fee_month","bg":"#F8FAFC","al":"center"},{"c":"D18","v":"ر.س / شهر","bg":"#F8FAFC","al":"center"},{"c":"E18","v":"150,000","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F18","v":"عقد استشاري الإشراف مع المالك","bg":"#F8FAFC","al":"left","cs":2},{"skip":true},{"c":"H18","v":"تكلفة جهاز الإشراف المقيم بالموقع","bg":"#F8FAFC"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"أتعاب الإشراف اليومية المحسوبة","b":true,"cs":2},{"skip":true},{"c":"C19","v":"Fee_day","al":"center"},{"c":"D19","v":"ر.س / يوم","al":"center"},{"c":"E19","v":"5,000","b":true,"al":"center"},{"c":"F19","v":"Fee_day = Fee_month / 30","al":"left","cs":2},{"skip":true},{"c":"H19","v":"التكلفة اليومية لتحمل جهاز الإشراف"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"عدد أيام التأخير المحملة بتكاليف الإشراف","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C20","v":"Days_sup","bg":"#F8FAFC","al":"center"},{"c":"D20","v":"يوم تقويمي","bg":"#F8FAFC","al":"center"},{"c":"E20","v":"48","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F20","v":"المادة 75 من نظام المنافسات والمشتريات","bg":"#F8FAFC","al":"left","cs":2},{"skip":true},{"c":"H20","v":"طوال فترة التأخير غير المبررة","bg":"#F8FAFC"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"إجمالي أتعاب الإشراف المستقطعة من المقاول","b":true,"cs":2},{"skip":true},{"c":"C21","v":"Total_sup","al":"center"},{"c":"D21","v":"ر.س","al":"center"},{"c":"E21","v":"240,000","fg":"#881337","b":true,"al":"center"},{"c":"F21","v":"Total_sup = Fee_day * Days_sup","al":"left","cs":2},{"skip":true},{"c":"H21","v":"تتحملها شركة المقاولات بالكامل"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"إجمالي المطالبة المالية والاستقطاع الشامل","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C22","v":"Total_deduct","bg":"#F8FAFC","al":"center"},{"c":"D22","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"E22","v":"1,416,000","bg":"#F8FAFC","fg":"#881337","b":true,"al":"center"},{"c":"F22","v":"LD_final + Total_sup","bg":"#F8FAFC","al":"left","cs":2},{"skip":true},{"c":"H22","v":"تستقطع من المستخلص الجاري أو الختامي","bg":"#F8FAFC"}]}]}]}