{"slug":"construction-cost-control-evm-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات EVM","maxRow":29,"maxCol":12,"colWidths":[14.0,36.0,16.0,18.0,13.0,13.0,13.0,13.0,13.0,15.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم التنفيذية لمراقبة التكاليف وإدارة القيمة المكتسبة للمشاريع (Cost Control & EVM 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":"مؤشرات الأداء المالي والزمني (EVM KPIs) وتحليل انحرافات الموازنة والتقدير عند الإتمام وفق معايير PMI PMBOK & AACE International","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":38.0,"cells":[{"c":"A4","v":"أولاً: بطاقات مؤشرات الأداء الاستراتيجية للمشروع عند تاريخ الإغلاق المالي (Executive EVM KPI Cards)","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":5,"h":34.0,"cells":[{"c":"A5","v":"الموازنة الكلية عند الإتمام (BAC)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"القيمة المكتسبة التراكمية (EV)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"التكلفة الفعلية التراكمية (AC)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"مؤشر أداء التكلفة (CPI)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"I5","v":"مؤشر أداء الجدول (SPI)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"K5","v":"التقدير النهائي عند الإتمام (EAC)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":46.0,"cells":[{"c":"A6","v":45049000,"f":"=D17","b":true,"al":"center","nf":"#,##0\\ \"SAR\"","cs":2},{"skip":true},{"c":"C6","v":25537966,"f":"=F17","fg":"#0D9488","b":true,"al":"center","nf":"#,##0\\ \"SAR\"","cs":2},{"skip":true},{"c":"E6","v":27200000,"f":"=G17","fg":"#2563EB","b":true,"al":"center","nf":"#,##0\\ \"SAR\"","cs":2},{"skip":true},{"c":"G6","v":0.938896,"f":"=F17/G17","fg":"#D97706","b":true,"al":"center","nf":"0.000","cs":2},{"skip":true},{"c":"I6","v":0.952953,"f":"=F17/E17","fg":"#D97706","b":true,"al":"center","nf":"0.000","cs":2},{"skip":true},{"c":"K6","v":47980820.026925,"f":"=D17/J17","fg":"#E11D48","b":true,"al":"center","nf":"#,##0\\ \"SAR\"","cs":2},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"موازنة الأساس التعاقدية الكاملة","bg":"#F1F5F9","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"C7","v":"قيمة الأعمال المنفذة فعلياً (BCWP)","bg":"#F1F5F9","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"E7","v":"المصروفات الفعلية المسجلة (ACWP)","bg":"#F1F5F9","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"G7","v":"EV / AC (الهدف >= 1.000)","bg":"#F1F5F9","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"I7","v":"EV / PV (الهدف >= 1.000)","bg":"#F1F5F9","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"K7","v":"الانحراف المتوقع: VAC = -2,719,298","bg":"#F1F5F9","fg":"#334155","al":"center","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":"ثانياً: مصفوفة الأداء المالي والزمني لحزم العمل (WBS Performance & Cost Variance Analysis)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"كود الحزمة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"اسم حزمة الأعمال وتوصيف النطاق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C10","v":"الوزن %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"الموازنة التقديرية (BAC)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"القيمة المخططة (PV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"القيمة المكتسبة (EV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"التكلفة الفعلية (AC)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"انحراف التكلفة (CV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I10","v":"انحراف الجدول (SV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J10","v":"مؤشر CPI","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K10","v":"مؤشر SPI","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L10","v":"التقدير عند الإتمام (EAC)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"WBS-01","fg":"#2563EB","b":true,"al":"center"},{"c":"B11","v":"أعمال الأساسات والهيكل الإنشائي تحت الأرض (Substructure & Basement)","b":true},{"c":"C11","v":0,"f":"=D11/$D$17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":6639000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$G$5:$G$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":6639000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$I$5:$I$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":6639000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$K$5:$K$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A11)","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":6880000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$L$5:$L$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A11)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":-241000,"f":"=F11-G11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":0,"f":"=F11-E11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":0.964971,"f":"=IF(G11>0, F11/G11, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"K11","v":1,"f":"=IF(E11>0, F11/E11, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L11","v":6879999.502576,"f":"=IF(J11>0, D11/J11, D11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"WBS-02","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B12","v":"أعمال الهيكل الخرساني والإنشائي الفوقي (Superstructure Concrete Frame)","bg":"#F8FAFC","b":true},{"c":"C12","v":0,"f":"=D12/$D$17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":13500000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$G$5:$G$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":12205700,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$I$5:$I$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":11509800,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$K$5:$K$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A12)","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":12350000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$L$5:$L$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A12)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":-840200,"f":"=F12-G12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":-695900,"f":"=F12-E12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":0.931968,"f":"=IF(G12>0, F12/G12, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"K12","v":0.942986,"f":"=IF(E12>0, F12/E12, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L12","v":14485475.896168,"f":"=IF(J12>0, D12/J12, D12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"WBS-03","fg":"#2563EB","b":true,"al":"center"},{"c":"B13","v":"التشطيبات المعمارية والواجهات الخارجية (Architectural Finishes & Facades)","b":true},{"c":"C13","v":0,"f":"=D13/$D$17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":11245000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$G$5:$G$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":4387500,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$I$5:$I$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":4139200,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$K$5:$K$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A13)","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":4550000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$L$5:$L$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A13)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":-410800,"f":"=F13-G13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":-248300,"f":"=F13-E13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":0.909714,"f":"=IF(G13>0, F13/G13, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"K13","v":0.943407,"f":"=IF(E13>0, F13/E13, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L13","v":12361027.751579,"f":"=IF(J13>0, D13/J13, D13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"WBS-04","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B14","v":"الأعمال الكهروميكانيكية والتكييف (MEP Systems, HVAC & Firefighting)","bg":"#F8FAFC","b":true},{"c":"C14","v":0,"f":"=D14/$D$17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D14","v":8260000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$G$5:$G$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":2096400,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$I$5:$I$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":1916800,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$K$5:$K$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A14)","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":2010000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$L$5:$L$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A14)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":-93200,"f":"=F14-G14","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":-179600,"f":"=F14-E14","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":0.953632,"f":"=IF(G14>0, F14/G14, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"K14","v":0.914329,"f":"=IF(E14>0, F14/E14, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L14","v":8661622.093218,"f":"=IF(J14>0, D14/J14, D14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"WBS-05","fg":"#2563EB","b":true,"al":"center"},{"c":"B15","v":"أعمال الموقع العام والبنية التحتية (Infrastructure & External Works)","b":true},{"c":"C15","v":0,"f":"=D15/$D$17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D15","v":3155000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$G$5:$G$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":157750,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$I$5:$I$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":123200,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$K$5:$K$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A15)","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":135000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$L$5:$L$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A15)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":-11800,"f":"=F15-G15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":-34550,"f":"=F15-E15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":0.912593,"f":"=IF(G15>0, F15/G15, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"K15","v":0.780983,"f":"=IF(E15>0, F15/E15, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L15","v":3457181.898174,"f":"=IF(J15>0, D15/J15, D15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"WBS-06","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B16","v":"المصاريف الموقعية والإشراف الهندسي (Site Management & Indirects)","bg":"#F8FAFC","b":true},{"c":"C16","v":0,"f":"=D16/$D$17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D16","v":2250000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$G$5:$G$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":1312425,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$I$5:$I$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":1209966,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$K$5:$K$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A16)","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":1275000,"f":"=SUMIFS('سجل بنود الأعمال وحساب EV'!$L$5:$L$28, 'سجل بنود الأعمال وحساب EV'!$B$5:$B$28, A16)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":-65034,"f":"=F16-G16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":-102459,"f":"=F16-E16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":0.948993,"f":"=IF(G16>0, F16/G16, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"K16","v":0.921932,"f":"=IF(E16>0, F16/E16, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L16","v":2370934.242929,"f":"=IF(J16>0, D16/J16, D16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"الإجمالي","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"إجمالي كافة حزم الأعمال الإنشائية والمعمارية والكهروميكانيكية","bg":"#F1F5F9","b":true},{"c":"C17","v":0,"f":"=SUM(C11:C16)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":45049000,"f":"=SUM(D11:D16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":26798775,"f":"=SUM(E11:E16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":25537966,"f":"=SUM(F11:F16)","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":27200000,"f":"=SUM(G11:G16)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":-1662034,"f":"=F17-G17","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":-1260809,"f":"=F17-E17","bg":"#F1F5F9","fg":"#D97706","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J17","v":0.938896,"f":"=F17/G17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"K17","v":0.952953,"f":"=F17/E17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L17","v":47980820.026925,"f":"=D17/J17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"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":"ثالثاً: تحليل عناصر التكلفة للمشروع وتوزيع الموارد (Cost Elements & Resource Allocation Analysis)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"كود العنصر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B20","v":"عنصر التكلفة والمورد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C20","v":"الموازنة المرصودة (BAC)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D20","v":"التكلفة الفعلية (AC)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E20","v":"نسبة الصرف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F20","v":"الانحراف المالي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G20","v":"نسبة المساهمة من التكلفة %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H20","v":"مستوى التحكم والتحليل الفني للإجراءات التصحيحية الموصى بها","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"RES-01","fg":"#2563EB","b":true,"al":"center"},{"c":"B21","v":"مواد البناء والتوريدات المباشرة (Direct Materials & Supplies)","b":true},{"c":"C21","v":18000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D21","v":11150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":0.619444,"f":"=D21/C21","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F21","v":6850000,"f":"=C21-D21","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":0,"f":"=D21/$D$26","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H21","v":"إعادة التفاوض مع موردي حديد التسليح والخرسانة للتحكم في هدر الموقع","fg":"#334155","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"RES-02","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B22","v":"عقود مقاولي الباطن التخصصيين (Specialist Subcontractors)","bg":"#F8FAFC","b":true},{"c":"C22","v":12600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D22","v":7520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":0.596825,"f":"=D22/C22","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F22","v":5080000,"f":"=C22-D22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":0,"f":"=D22/$D$26","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H22","v":"ربط دفعات مقاولي الباطن بنسب الإنجاز الفعلي الهندسي الموثق ميدانياً","bg":"#F8FAFC","fg":"#334155","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"RES-03","fg":"#2563EB","b":true,"al":"center"},{"c":"B23","v":"العمالة المباشرة وأجور التنفيذ (Direct Labor & Workforce)","b":true},{"c":"C23","v":7200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D23","v":4480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":0.622222,"f":"=D23/C23","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F23","v":2720000,"f":"=C23-D23","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":0,"f":"=D23/$D$26","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H23","v":"تحسين معدلات إنتاجية الأطقم ومراقبة ساعات العمل الإضافي Overtime","fg":"#334155","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"RES-04","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B24","v":"المعدات والآليات الثقيلة الموقعية (Heavy Equipment & Plant)","bg":"#F8FAFC","b":true},{"c":"C24","v":4500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D24","v":2775000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":0.616667,"f":"=D24/C24","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F24","v":1725000,"f":"=C24-D24","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G24","v":0,"f":"=D24/$D$26","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H24","v":"ترشيد ساعات تشغيل الرافعات البرجية ومضخات الخرسانة والمولدات","bg":"#F8FAFC","fg":"#334155","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"RES-05","fg":"#2563EB","b":true,"al":"center"},{"c":"B25","v":"المصاريف الموقعية والإدارية غير المباشرة (Site Overheads & Indirects)","b":true},{"c":"C25","v":2700000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D25","v":1275000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E25","v":0.472222,"f":"=D25/C25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F25","v":1425000,"f":"=C25-D25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G25","v":0,"f":"=D25/$D$26","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H25","v":"ضمن المعدل الطبيعي المخطط للمصاريف الإدارية وتأمينات المشروع","fg":"#334155","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":40.0,"cells":[{"c":"A26","v":"إجمالي موازنة الموارد وعناصر التكلفة","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C26","v":45000000,"f":"=SUM(C21:C25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D26","v":27200000,"f":"=SUM(D21:D25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E26","v":0.604444,"f":"=D26/C26","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F26","v":17800000,"f":"=C26-D26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G26","v":0,"f":"=SUM(G21:G25)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H26","v":"المصروفات الفعلية مطابقة 100% لإجمالي حسابات المشروع","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"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":52.0,"cells":[{"c":"A28","v":"إعداد وتوثيق: مهندس مراقبة التكاليف والمكتب الفني (Cost Control Engineer)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E28","v":"مراجعة وتدقيق: مدير التخطيط والتحكم بالمشاريع (Planning & Controls Director)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":"مصادقة الإدارة التنفيذية: مدير عام المشاريع (Project Director & Operations)","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":"منحنى التدفق التراكمي للمشروع S-Curve (Cum PV vs EV vs AC)","type":"line","grouping":"standard","anchorRow":31,"anchorCol":0,"categories":["1","2","3","4","5","6","7","8","9","10","11","12"],"series":[{"name":"PV التراكمي (SAR)","valRef":"'التحليل الزمني والمنحنى S-Curve'!$D$5:$D$16","values":[1500000.0,3700000.0,6800000.0,11000000.0,16000000.0,21500000.0,26800000.0,31600000.0,36000000.0,39800000.0,43000000.0,45000000.0],"color":"#2563EB","titleRef":"'التحليل الزمني والمنحنى S-Curve'!$D$4","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"EV التراكمي (SAR)","valRef":"'التحليل الزمني والمنحنى S-Curve'!$F$5:$F$11","values":[1450000.0,3600000.0,6600000.0,10650000.0,15450000.0,20700000.0,25650000.0],"color":"#059669","titleRef":"'التحليل الزمني والمنحنى S-Curve'!$F$4","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"AC التراكمي (SAR)","valRef":"'التحليل الزمني والمنحنى S-Curve'!$H$5:$H$11","values":[1480000.0,3700000.0,6850000.0,11100000.0,16200000.0,21750000.0,27200000.0],"color":"#D97706","titleRef":"'التحليل الزمني والمنحنى S-Curve'!$H$4","nf":"#,##0;\\(#,##0\\);\"-\""}],"catRef":"'التحليل الزمني والمنحنى S-Curve'!$A$5:$A$16"},{"title":"مقارنة القيمة المكتسبة والتكلفة الفعلية حسب حزم العمل (EV vs AC)","type":"bar","grouping":"clustered","anchorRow":31,"anchorCol":6,"categories":["WBS-01","WBS-02","WBS-03","WBS-04","WBS-05","WBS-06"],"series":[{"name":"القيمة المكتسبة (EV)","valRef":"'لوحة التحكم ومؤشرات EVM'!$F$11:$F$16","values":[6639000.0,11509800.0,4139200.0,1916800.0,123200.0,1209966.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات EVM'!$F$10","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"التكلفة الفعلية (AC)","valRef":"'لوحة التحكم ومؤشرات EVM'!$G$11:$G$16","values":[6880000.0,12350000.0,4550000.0,2010000.0,135000.0,1275000.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات EVM'!$G$10","nf":"#,##0;\\(#,##0\\);\"-\""}],"catRef":"'لوحة التحكم ومؤشرات EVM'!$A$11:$A$16"}]},{"name":"إعدادات المشروع والأوزان","maxRow":25,"maxCol":8,"colWidths":[15.0,44.0,20.0,18.0,13.0,22.0,16.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات المشروع الأساسية والأوزان وموازنة الأساس التعاقدية (Project Baseline Setup & WBS Weights)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"الخلايا المظللة بالأصفر مخصصة لإدخال محددات المشروع وموازنات الحزم، وتتحدث حسابات لوحة التحكم وسجلات العمل تلقائياً","bg":"#334155","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: البيانات العامة والتعاقدية للمشروع (General Project Contract Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E4","v":"ثانياً: معايير تقييم مؤشرات الأداء وحدود الإنذار (EVM Performance Thresholds)","bg":"#0D9488","fg":"#FFFFFF","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"اسم المشروع الهندسي","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B5","v":"مشروع إنشاء وتجهيز مجمع الأبراج السكنية والتجارية - الرياض","b":true,"al":"center","nf":"@","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"مستوى الأداء المالي الممتاز (CPI Green)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G5","v":1,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H5","v":"أكبر من أو يساوي 1.00 (وفر بالتكلفة)","fg":"#334155","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"الجهة المالكة / المطور العقاري","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B6","v":"شركة التطوير العقاري والاستثمار العقاري","b":true,"al":"center","nf":"@","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"حد التحذير للأداء المالي (CPI Warning)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G6","v":0.95,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H6","v":"بين 0.90 و 0.99 (انحراف محدود)","fg":"#334155","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"المقاول العام المنفذ للأعمال","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B7","v":"شركة المقاولات العامة والإنشاءات المتطورة","b":true,"al":"center","nf":"@","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"حد الخطر الحرج للتكلفة (CPI Critical)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G7","v":0.9,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H7","v":"أقل من 0.90 (تجاوز يستوجب تصحيحاً)","fg":"#334155","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"الاستشاري المشرف وإدارة المشروع","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B8","v":"دار الاستشارات الهندسية وإدارة المشاريع (PMC)","b":true,"al":"center","nf":"@","cs":3},{"skip":true},{"skip":true},{"c":"E8","v":"مستوى الأداء الزمني المستهدف (SPI Green)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G8","v":1,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H8","v":"أكبر من أو يساوي 1.00 (متقدم زمنياً)","fg":"#334155","al":"center"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"قيمة العقد والموازنة الكلية (BAC)","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B9","v":45000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0\\ \"SAR\"","cs":3},{"skip":true},{"skip":true},{"c":"E9","v":"حد التحذير للأداء الزمني (SPI Warning)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G9","v":0.95,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H9","v":"بين 0.90 و 0.99 (تأخر محدود)","fg":"#334155","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"تاريخ المباشرة الموقعية للمشروع","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B10","v":"2026-01-01","b":true,"al":"center","nf":"@","cs":3},{"skip":true},{"skip":true},{"c":"E10","v":"حد الخطر الحرج للجدول (SPI Critical)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G10","v":0.9,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H10","v":"أقل من 0.90 (تأخر يستوجب خطة تدارك)","fg":"#334155","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"تاريخ الإنجاز التعاقدي المخطط","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B11","v":"2026-12-31","b":true,"al":"center","nf":"@","cs":3},{"skip":true},{"skip":true},{"c":"E11","v":"نسبة الاحتياطي الإداري للطوارئ","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G11","v":0.05,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":"5% من إجمالي الموازنة","fg":"#334155","al":"center"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"المدة التعاقدية الكلية (بالأشهر)","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B12","v":12,"in":true,"b":true,"al":"center","nf":"0\\ \"أشهر\"","cs":3},{"skip":true},{"skip":true},{"c":"E12","v":"نسبة الدفعة المقدمة التعاقدية","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G12","v":0.1,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":"10% تخصم من المستخلصات الجارية","fg":"#334155","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"تاريخ إغلاق البيانات الحالي (Data Date)","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B13","v":"2026-07-31","b":true,"al":"center","nf":"@","cs":3},{"skip":true},{"skip":true},{"c":"E13","v":"نسبة استقطاع الضمان النهائي (Retention)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G13","v":0.05,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":"5% من قيمة كل مستخلص","fg":"#334155","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"الشهر التقييمي الحالي للمتابعة","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B14","v":7,"in":true,"b":true,"al":"center","nf":"0","cs":3},{"skip":true},{"skip":true},{"c":"E14","v":"معدل غرامة التأخير اليومية القصوى","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G14","v":12328,"in":true,"b":true,"al":"center","nf":"#,##0\\ \"SAR/يوم\""},{"c":"H14","v":"وفق سقف الـ 10% النظامي","fg":"#334155","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"العملة المالية الرسمية للتقارير","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B15","v":"ريال سعودي (SAR)","b":true,"al":"center","nf":"@","cs":3},{"skip":true},{"skip":true},{"c":"E15","v":"معيار إدارة المشروعات المرجعي","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G15","v":"PMI PMBOK 7th Ed & AACE 29R-03","b":true,"al":"center","nf":"@"},{"c":"H15","v":"دليل القيمة المكتسبة الدولي","fg":"#334155","al":"center"}]},{"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":""},{"c":"H16","v":""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"ثالثاً: مصفوفة حزم الأعمال الرئيسية وتوزيع موازنة الأساس والأوزان النسبية (WBS Work Packages Dictionary)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"كود الحزمة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B18","v":"اسم حزمة الأعمال وتوصيف النطاق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C18","v":"المهندس المسؤول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D18","v":"تاريخ البداية المخطط","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E18","v":"تاريخ النهاية المخطط","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F18","v":"الموازنة التقديرية (BAC)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G18","v":"الوزن النسبي %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H18","v":"ملاحظات وتخصيص الموارد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"WBS-01","fg":"#2563EB","b":true,"al":"center"},{"c":"B19","v":"أعمال الأساسات والهيكل الإنشائي تحت الأرض (Substructure & Basement)","b":true},{"c":"C19","v":"م. أحمد الغامدي","al":"center"},{"c":"D19","v":"2026-01-01","al":"center"},{"c":"E19","v":"2026-04-30","al":"center"},{"c":"F19","v":6750000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G19","v":0,"f":"=F19/$F$25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H19","v":"الحفر، القواعد، حوائط السرداب والعزل","fg":"#334155"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"WBS-02","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B20","v":"أعمال الهيكل الخرساني والإنشائي الفوقي (Superstructure Concrete Frame)","bg":"#F8FAFC","b":true},{"c":"C20","v":"م. خالد المنصور","bg":"#F8FAFC","al":"center"},{"c":"D20","v":"2026-03-01","bg":"#F8FAFC","al":"center"},{"c":"E20","v":"2026-08-31","bg":"#F8FAFC","al":"center"},{"c":"F20","v":13500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G20","v":0,"f":"=F20/$F$25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H20","v":"الأعمدة، الأسقف، الكمرات، والسلالم","bg":"#F8FAFC","fg":"#334155"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"WBS-03","fg":"#2563EB","b":true,"al":"center"},{"c":"B21","v":"التشطيبات المعمارية والواجهات الخارجية (Architectural Finishes & Facades)","b":true},{"c":"C21","v":"م. ياسر القحطاني","al":"center"},{"c":"D21","v":"2026-05-01","al":"center"},{"c":"E21","v":"2026-11-30","al":"center"},{"c":"F21","v":11250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":0,"f":"=F21/$F$25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H21","v":"البياض، السيراميك، الدهانات، والواجهات","fg":"#334155"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"WBS-04","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B22","v":"الأعمال الكهروميكانيكية والتكييف (MEP Systems, HVAC & Firefighting)","bg":"#F8FAFC","b":true},{"c":"C22","v":"م. حسام الدين شريف","bg":"#F8FAFC","al":"center"},{"c":"D22","v":"2026-04-15","bg":"#F8FAFC","al":"center"},{"c":"E22","v":"2026-11-30","bg":"#F8FAFC","al":"center"},{"c":"F22","v":8100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":0,"f":"=F22/$F$25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H22","v":"التكييف المركزي، الإنذار، واللوحات","bg":"#F8FAFC","fg":"#334155"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"WBS-05","fg":"#2563EB","b":true,"al":"center"},{"c":"B23","v":"أعمال الموقع العام والبنية التحتية (Infrastructure & External Works)","b":true},{"c":"C23","v":"م. سلطان الدوسري","al":"center"},{"c":"D23","v":"2026-07-01","al":"center"},{"c":"E23","v":"2026-12-15","al":"center"},{"c":"F23","v":3150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":0,"f":"=F23/$F$25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H23","v":"الطرق، الإنارة الخارجية، والري","fg":"#334155"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"WBS-06","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B24","v":"المصاريف الموقعية والإشراف الهندسي (Site Management & Indirects)","bg":"#F8FAFC","b":true},{"c":"C24","v":"م. طارق العتيبي","bg":"#F8FAFC","al":"center"},{"c":"D24","v":"2026-01-01","bg":"#F8FAFC","al":"center"},{"c":"E24","v":"2026-12-31","bg":"#F8FAFC","al":"center"},{"c":"F24","v":2250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G24","v":0,"f":"=F24/$F$25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H24","v":"الجودة، السلامة، الإدارة، والتأمينات","bg":"#F8FAFC","fg":"#334155"}]},{"r":25,"h":40.0,"cells":[{"c":"A25","v":"إجمالي موازنة الأساس التعاقدية للمشروع (Total Project BAC)","bg":"#F1F5F9","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F25","v":45000000,"f":"=SUM(F19:F24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G25","v":0,"f":"=SUM(G19:G24)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H25","v":"مطابق لقيمة العقد الإجمالية 100%","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center"}]}]},{"name":"سجل بنود الأعمال وحساب EV","maxRow":29,"maxCol":18,"colWidths":[8.0,14.0,46.0,10.0,16.0,18.0,20.0,16.0,18.0,16.0,18.0,13.0,13.0,13.0,15.0,13.0,20.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل بنود الأعمال التفصيلية وحساب القيمة المكتسبة (Detailed WBS Earned Value Tracking Log)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"إدخال الكميات المخططة وفئات الأسعار ونسب الإنجاز والتكاليف الفعلية المصروفة لحساب PV و EV و AC وانحرافات CV و SV تلقائياً","bg":"#334155","fg":"#E2E8F0","al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""},{"c":"R3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود الحزمة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"توصيف بند العمل الهندسي والمواصفات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المخططة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"فئة السعر التقديري (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الموازنة الإجمالية BAC","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"نسبة الإنجاز المخططة %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"القيمة المخططة PV","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"نسبة الإنجاز الفعلي %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"القيمة المكتسبة EV","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"التكلفة الفعلية AC","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"انحراف التكلفة CV","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"انحراف الجدول SV","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"مؤشر التكلفة CPI","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"مؤشر الجدول SPI","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"التقدير عند الإتمام EAC","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"R4","v":"مؤشر حالة البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"WBS-01","fg":"#2563EB","b":true,"al":"center"},{"c":"C5","v":"أعمال الحفر الميكانيكي العام ونزح المياه وتثبيت جوانب الحفر","b":true},{"c":"D5","v":"م3","al":"center"},{"c":"E5","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F5","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":1575000,"f":"=E5*F5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I5","v":1575000,"f":"=G5*H5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K5","v":1575000,"f":"=G5*J5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L5","v":1610000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M5","v":-35000,"f":"=K5-L5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N5","v":0,"f":"=K5-I5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O5","v":0.978261,"f":"=IF(L5>0, K5/L5, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P5","v":1,"f":"=IF(I5>0, K5/I5, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q5","v":1609999.785333,"f":"=IF(O5>0, G5/O5, G5)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R5","v":"انحراف محدود","f":"=IF(O5>=1, \"أداء ممتاز\", IF(O5>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"WBS-01","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C6","v":"صب الخرسانة العادية أسفل القواعد والأساسات واللبشة بسمك 10 سم","bg":"#F8FAFC","b":true},{"c":"D6","v":"م3","bg":"#F8FAFC","al":"center"},{"c":"E6","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":704000,"f":"=E6*F6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I6","v":704000,"f":"=G6*H6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K6","v":704000,"f":"=G6*J6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L6","v":715000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M6","v":-11000,"f":"=K6-L6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N6","v":0,"f":"=K6-I6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O6","v":0.984615,"f":"=IF(L6>0, K6/L6, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P6","v":1,"f":"=IF(I6>0, K6/I6, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q6","v":715000.279297,"f":"=IF(O6>0, G6/O6, G6)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R6","v":"انحراف محدود","f":"=IF(O6>=1, \"أداء ممتاز\", IF(O6>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"WBS-01","fg":"#2563EB","b":true,"al":"center"},{"c":"C7","v":"الخرسانة المسلحة للقواعد العميقة واللبشة المقاومة للأملاح والكبريتات","b":true},{"c":"D7","v":"م3","al":"center"},{"c":"E7","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":3380000,"f":"=E7*F7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I7","v":3380000,"f":"=G7*H7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K7","v":3380000,"f":"=G7*J7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L7","v":3450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M7","v":-70000,"f":"=K7-L7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N7","v":0,"f":"=K7-I7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O7","v":0.97971,"f":"=IF(L7>0, K7/L7, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P7","v":1,"f":"=IF(I7>0, K7/I7, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q7","v":3450000.510355,"f":"=IF(O7>0, G7/O7, G7)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R7","v":"انحراف محدود","f":"=IF(O7>=1, \"أداء ممتاز\", IF(O7>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"WBS-01","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C8","v":"أعمال العزل المائي للأساسات والردم الهندسي المتدرج طبقاً للمواصفات","bg":"#F8FAFC","b":true},{"c":"D8","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E8","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":980000,"f":"=E8*F8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I8","v":980000,"f":"=G8*H8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K8","v":980000,"f":"=G8*J8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L8","v":1105000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M8","v":-125000,"f":"=K8-L8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N8","v":0,"f":"=K8-I8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O8","v":0.886878,"f":"=IF(L8>0, K8/L8, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P8","v":1,"f":"=IF(I8>0, K8/I8, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q8","v":1104999.785765,"f":"=IF(O8>0, G8/O8, G8)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R8","v":"تجاوز يستوجب معالجة","f":"=IF(O8>=1, \"أداء ممتاز\", IF(O8>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"WBS-02","fg":"#2563EB","b":true,"al":"center"},{"c":"C9","v":"أعمدة الهيكل الخرساني المسلح للأدوار المتكررة خرسانة C40","b":true},{"c":"D9","v":"م3","al":"center"},{"c":"E9","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":3230000,"f":"=E9*F9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":0.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I9","v":3068500,"f":"=G9*H9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K9","v":2907000,"f":"=G9*J9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L9","v":3150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M9","v":-243000,"f":"=K9-L9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N9","v":-161500,"f":"=K9-I9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O9","v":0.922857,"f":"=IF(L9>0, K9/L9, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P9","v":0.947368,"f":"=IF(I9>0, K9/I9, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q9","v":3500000.541796,"f":"=IF(O9>0, G9/O9, G9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R9","v":"انحراف محدود","f":"=IF(O9>=1, \"أداء ممتاز\", IF(O9>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"WBS-02","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C10","v":"الأسقف والكمرات الخرسانية المسلحة سابقة الإجهاد والعادية C35","bg":"#F8FAFC","b":true},{"c":"D10","v":"م3","bg":"#F8FAFC","al":"center"},{"c":"E10","v":9200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":6900000,"f":"=E10*F10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I10","v":6210000,"f":"=G10*H10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K10","v":5865000,"f":"=G10*J10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L10","v":6200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M10","v":-335000,"f":"=K10-L10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N10","v":-345000,"f":"=K10-I10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O10","v":0.945968,"f":"=IF(L10>0, K10/L10, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P10","v":0.944444,"f":"=IF(I10>0, K10/I10, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q10","v":7294115.657189,"f":"=IF(O10>0, G10/O10, G10)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R10","v":"انحراف محدود","f":"=IF(O10>=1, \"أداء ممتاز\", IF(O10>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"WBS-02","fg":"#2563EB","b":true,"al":"center"},{"c":"C11","v":"مباني الطوب الأسمنتي المصمت والمفرغ للقواطع الداخلية والخارجية","b":true},{"c":"D11","v":"م2","al":"center"},{"c":"E11","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":2090000,"f":"=E11*F11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":0.88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I11","v":1839200,"f":"=G11*H11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":0.82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K11","v":1713800,"f":"=G11*J11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L11","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M11","v":-136200,"f":"=K11-L11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N11","v":-125400,"f":"=K11-I11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O11","v":0.926378,"f":"=IF(L11>0, K11/L11, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P11","v":0.931818,"f":"=IF(I11>0, K11/I11, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q11","v":2256098.482477,"f":"=IF(O11>0, G11/O11, G11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R11","v":"انحراف محدود","f":"=IF(O11>=1, \"أداء ممتاز\", IF(O11>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"WBS-02","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C12","v":"الأعمال الحديدية والمعدنية لدرج الطوارئ ومسارات المصاعد وشاسيهات التثبيت","bg":"#F8FAFC","b":true},{"c":"D12","v":"طن","bg":"#F8FAFC","al":"center"},{"c":"E12","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":8000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":1280000,"f":"=E12*F12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I12","v":1088000,"f":"=G12*H12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K12","v":1024000,"f":"=G12*J12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L12","v":1150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M12","v":-126000,"f":"=K12-L12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N12","v":-64000,"f":"=K12-I12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O12","v":0.890435,"f":"=IF(L12>0, K12/L12, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P12","v":0.941176,"f":"=IF(I12>0, K12/I12, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q12","v":1437499.649048,"f":"=IF(O12>0, G12/O12, G12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R12","v":"تجاوز يستوجب معالجة","f":"=IF(O12>=1, \"أداء ممتاز\", IF(O12>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"al":"center"},{"c":"B13","v":"WBS-03","fg":"#2563EB","b":true,"al":"center"},{"c":"C13","v":"أعمال البياض الداخلي والمحارة الأسمنتية للجدران والأسقف بمونة متدرجة","b":true},{"c":"D13","v":"م2","al":"center"},{"c":"E13","v":42000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":2310000,"f":"=E13*F13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I13","v":1155000,"f":"=G13*H13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":0.48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K13","v":1108800,"f":"=G13*J13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L13","v":1180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M13","v":-71200,"f":"=K13-L13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N13","v":-46200,"f":"=K13-I13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O13","v":0.939661,"f":"=IF(L13>0, K13/L13, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P13","v":0.96,"f":"=IF(I13>0, K13/I13, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q13","v":2458333.377676,"f":"=IF(O13>0, G13/O13, G13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R13","v":"انحراف محدود","f":"=IF(O13>=1, \"أداء ممتاز\", IF(O13>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B14","v":"WBS-03","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C14","v":"أعمال البورسلان والسيراميك عالي الجودة للأرضيات وجدران دورات المياه","bg":"#F8FAFC","b":true},{"c":"D14","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E14","v":25000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":3625000,"f":"=E14*F14","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":0.42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I14","v":1522500,"f":"=G14*H14","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K14","v":1450000,"f":"=G14*J14","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L14","v":1550000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M14","v":-100000,"f":"=K14-L14","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N14","v":-72500,"f":"=K14-I14","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O14","v":0.935484,"f":"=IF(L14>0, K14/L14, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P14","v":0.952381,"f":"=IF(I14>0, K14/I14, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q14","v":3874999.465517,"f":"=IF(O14>0, G14/O14, G14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R14","v":"انحراف محدود","f":"=IF(O14>=1, \"أداء ممتاز\", IF(O14>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"al":"center"},{"c":"B15","v":"WBS-03","fg":"#2563EB","b":true,"al":"center"},{"c":"C15","v":"أعمال الدهانات الداخلية الفاخرة المقاومة للبكتيريا والأسقف المستعارة","b":true},{"c":"D15","v":"م2","al":"center"},{"c":"E15","v":36000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":2340000,"f":"=E15*F15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":0.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I15","v":819000,"f":"=G15*H15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":0.32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K15","v":748800,"f":"=G15*J15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L15","v":820000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M15","v":-71200,"f":"=K15-L15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N15","v":-70200,"f":"=K15-I15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O15","v":0.913171,"f":"=IF(L15>0, K15/L15, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P15","v":0.914286,"f":"=IF(I15>0, K15/I15, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q15","v":2562499.247129,"f":"=IF(O15>0, G15/O15, G15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R15","v":"تجاوز يستوجب معالجة","f":"=IF(O15>=1, \"أداء ممتاز\", IF(O15>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":12,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"WBS-03","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C16","v":"واجهات الزجاج المزدوج Curtain Wall وكسوات الألمنيوم والكلادينج","bg":"#F8FAFC","b":true},{"c":"D16","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E16","v":5500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":540,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":2970000,"f":"=E16*F16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I16","v":891000,"f":"=G16*H16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":0.28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K16","v":831600.0,"f":"=G16*J16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L16","v":1000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M16","v":-168400,"f":"=K16-L16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N16","v":-59400,"f":"=K16-I16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O16","v":0.8316,"f":"=IF(L16>0, K16/L16, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P16","v":0.933333,"f":"=IF(I16>0, K16/I16, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q16","v":3571428.571429,"f":"=IF(O16>0, G16/O16, G16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R16","v":"تجاوز يستوجب معالجة","f":"=IF(O16>=1, \"أداء ممتاز\", IF(O16>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":13,"al":"center"},{"c":"B17","v":"WBS-04","fg":"#2563EB","b":true,"al":"center"},{"c":"C17","v":"شبكات الصرف الصحي والتغذية بالمياه والأنابيب الحرارية PPR الملحومة","b":true},{"c":"D17","v":"م.ط","al":"center"},{"c":"E17","v":12500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":2000000,"f":"=E17*F17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":0.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I17","v":700000,"f":"=G17*H17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J17","v":0.32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K17","v":640000,"f":"=G17*J17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L17","v":690000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M17","v":-50000,"f":"=K17-L17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N17","v":-60000,"f":"=K17-I17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O17","v":0.927536,"f":"=IF(L17>0, K17/L17, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P17","v":0.914286,"f":"=IF(I17>0, K17/I17, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q17","v":2156250.539063,"f":"=IF(O17>0, G17/O17, G17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R17","v":"انحراف محدود","f":"=IF(O17>=1, \"أداء ممتاز\", IF(O17>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":14,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"WBS-04","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C18","v":"لوحات التوزيع الكهربائية الرئيسية والفرعية وتمديد كابلات الجهد المنخفض","bg":"#F8FAFC","b":true},{"c":"D18","v":"نقطة","bg":"#F8FAFC","al":"center"},{"c":"E18","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F18","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":2080000,"f":"=E18*F18","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":0.28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I18","v":582400,"f":"=G18*H18","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J18","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K18","v":520000,"f":"=G18*J18","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L18","v":570000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M18","v":-50000,"f":"=K18-L18","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N18","v":-62400,"f":"=K18-I18","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O18","v":0.912281,"f":"=IF(L18>0, K18/L18, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P18","v":0.892857,"f":"=IF(I18>0, K18/I18, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q18","v":2279999.254616,"f":"=IF(O18>0, G18/O18, G18)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R18","v":"تجاوز يستوجب معالجة","f":"=IF(O18>=1, \"أداء ممتاز\", IF(O18>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":15,"al":"center"},{"c":"B19","v":"WBS-04","fg":"#2563EB","b":true,"al":"center"},{"c":"C19","v":"شبكة الإنذار ومكافحة الحريق الرطبة وصناديق الحريق والرشاشات الآلية","b":true},{"c":"D19","v":"نقطة","al":"center"},{"c":"E19","v":2800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F19","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":1540000,"f":"=E19*F19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":0.22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I19","v":338800,"f":"=G19*H19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J19","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K19","v":308000,"f":"=G19*J19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L19","v":360000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M19","v":-52000,"f":"=K19-L19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N19","v":-30800,"f":"=K19-I19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O19","v":0.855556,"f":"=IF(L19>0, K19/L19, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P19","v":0.909091,"f":"=IF(I19>0, K19/I19, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q19","v":1799999.064936,"f":"=IF(O19>0, G19/O19, G19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R19","v":"تجاوز يستوجب معالجة","f":"=IF(O19>=1, \"أداء ممتاز\", IF(O19>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":16,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"WBS-04","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C20","v":"مجاري الهواء الصاج وتجهيزات وحدات التكييف المركزي ووحدات AHU","bg":"#F8FAFC","b":true},{"c":"D20","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E20","v":11000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F20","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":2640000,"f":"=E20*F20","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":0.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I20","v":475200,"f":"=G20*H20","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J20","v":0.17,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K20","v":448800.0,"f":"=G20*J20","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L20","v":390000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M20","v":58800,"f":"=K20-L20","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N20","v":-26400,"f":"=K20-I20","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O20","v":1.150769,"f":"=IF(L20>0, K20/L20, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P20","v":0.944444,"f":"=IF(I20>0, K20/I20, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q20","v":2294118.107109,"f":"=IF(O20>0, G20/O20, G20)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R20","v":"أداء ممتاز","f":"=IF(O20>=1, \"أداء ممتاز\", IF(O20>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":17,"al":"center"},{"c":"B21","v":"WBS-05","fg":"#2563EB","b":true,"al":"center"},{"c":"C21","v":"أعمال شبكة الإنارة الخارجية وتغذية الموقع العام وأعمدة الإنارة الموفرة","b":true},{"c":"D21","v":"نقطة","al":"center"},{"c":"E21","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F21","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":810000,"f":"=E21*F21","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I21","v":64800,"f":"=G21*H21","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J21","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K21","v":48600,"f":"=G21*J21","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L21","v":55000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M21","v":-6400,"f":"=K21-L21","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N21","v":-16200,"f":"=K21-I21","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O21","v":0.883636,"f":"=IF(L21>0, K21/L21, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P21","v":0.75,"f":"=IF(I21>0, K21/I21, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q21","v":916667.043896,"f":"=IF(O21>0, G21/O21, G21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R21","v":"تجاوز يستوجب معالجة","f":"=IF(O21>=1, \"أداء ممتاز\", IF(O21>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":18,"bg":"#F8FAFC","al":"center"},{"c":"B22","v":"WBS-05","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C22","v":"أعمال أرصفة المشاة والبردورات الخرسانية وبلاط الإنترلوك المتشابك","bg":"#F8FAFC","b":true},{"c":"D22","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E22","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F22","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":935000,"f":"=E22*F22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H22","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I22","v":46750,"f":"=G22*H22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J22","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K22","v":37400,"f":"=G22*J22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L22","v":40000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M22","v":-2600,"f":"=K22-L22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N22","v":-9350,"f":"=K22-I22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O22","v":0.935,"f":"=IF(L22>0, K22/L22, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P22","v":0.8,"f":"=IF(I22>0, K22/I22, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q22","v":1000000,"f":"=IF(O22>0, G22/O22, G22)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R22","v":"انحراف محدود","f":"=IF(O22>=1, \"أداء ممتاز\", IF(O22>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":19,"al":"center"},{"c":"B23","v":"WBS-05","fg":"#2563EB","b":true,"al":"center"},{"c":"C23","v":"طبقات الأساس الحجري والأسفلت الساخن للطرق الداخلية والمواقف","b":true},{"c":"D23","v":"م2","al":"center"},{"c":"E23","v":7200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F23","v":125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":900000,"f":"=E23*F23","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H23","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I23","v":36000,"f":"=G23*H23","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J23","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K23","v":27000,"f":"=G23*J23","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L23","v":30000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M23","v":-3000,"f":"=K23-L23","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N23","v":-9000,"f":"=K23-I23","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O23","v":0.9,"f":"=IF(L23>0, K23/L23, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P23","v":0.75,"f":"=IF(I23>0, K23/I23, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q23","v":1000000,"f":"=IF(O23>0, G23/O23, G23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R23","v":"تجاوز يستوجب معالجة","f":"=IF(O23>=1, \"أداء ممتاز\", IF(O23>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":20,"bg":"#F8FAFC","al":"center"},{"c":"B24","v":"WBS-05","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C24","v":"تنسيق الموقع العام والزراعة وشبكة الري الآلي وغرف التفتيش الخارجية","bg":"#F8FAFC","b":true},{"c":"D24","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E24","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F24","v":106.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":510000,"f":"=E24*F24","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H24","v":0.02,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I24","v":10200,"f":"=G24*H24","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J24","v":0.02,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K24","v":10200,"f":"=G24*J24","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L24","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M24","v":200,"f":"=K24-L24","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N24","v":0,"f":"=K24-I24","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O24","v":1.02,"f":"=IF(L24>0, K24/L24, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P24","v":1,"f":"=IF(I24>0, K24/I24, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q24","v":500000,"f":"=IF(O24>0, G24/O24, G24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R24","v":"أداء ممتاز","f":"=IF(O24>=1, \"أداء ممتاز\", IF(O24>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":21,"al":"center"},{"c":"B25","v":"WBS-06","fg":"#2563EB","b":true,"al":"center"},{"c":"C25","v":"كادر الإشراف الهندسي الموقعي وإدارة المشروع والمكتب الفني للمقاول","b":true},{"c":"D25","v":"شهر","al":"center"},{"c":"E25","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F25","v":85000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":1020000,"f":"=E25*F25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H25","v":0.5833,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I25","v":594966,"f":"=G25*H25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J25","v":0.5833,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K25","v":594966,"f":"=G25*J25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L25","v":620000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M25","v":-25034,"f":"=K25-L25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N25","v":0,"f":"=K25-I25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O25","v":0.959623,"f":"=IF(L25>0, K25/L25, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P25","v":1,"f":"=IF(I25>0, K25/I25, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q25","v":1062917.416527,"f":"=IF(O25>0, G25/O25, G25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R25","v":"انحراف محدود","f":"=IF(O25>=1, \"أداء ممتاز\", IF(O25>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":22,"bg":"#F8FAFC","al":"center"},{"c":"B26","v":"WBS-06","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C26","v":"اختبارات ضبط الجودة وفحوصات المواد الموقعية واعتمادات المختبر","bg":"#F8FAFC","b":true},{"c":"D26","v":"دفعة","bg":"#F8FAFC","al":"center"},{"c":"E26","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F26","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":420000,"f":"=E26*F26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H26","v":0.5833,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I26","v":244986.0,"f":"=G26*H26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J26","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K26","v":210000,"f":"=G26*J26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L26","v":230000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M26","v":-20000,"f":"=K26-L26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N26","v":-34986,"f":"=K26-I26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O26","v":0.913043,"f":"=IF(L26>0, K26/L26, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P26","v":0.857192,"f":"=IF(I26>0, K26/I26, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q26","v":460000.240953,"f":"=IF(O26>0, G26/O26, G26)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R26","v":"تجاوز يستوجب معالجة","f":"=IF(O26>=1, \"أداء ممتاز\", IF(O26>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":23,"al":"center"},{"c":"B27","v":"WBS-06","fg":"#2563EB","b":true,"al":"center"},{"c":"C27","v":"تجهيزات السلامة والصحة المهنية وتأمينات الموقع وسقالات العمل الآمنة","b":true},{"c":"D27","v":"شهر","al":"center"},{"c":"E27","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F27","v":40000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":480000,"f":"=E27*F27","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H27","v":0.5833,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I27","v":279984,"f":"=G27*H27","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J27","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K27","v":240000,"f":"=G27*J27","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L27","v":250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M27","v":-10000,"f":"=K27-L27","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N27","v":-39984,"f":"=K27-I27","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O27","v":0.96,"f":"=IF(L27>0, K27/L27, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P27","v":0.857192,"f":"=IF(I27>0, K27/I27, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q27","v":500000,"f":"=IF(O27>0, G27/O27, G27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R27","v":"انحراف محدود","f":"=IF(O27>=1, \"أداء ممتاز\", IF(O27>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","b":true,"al":"center"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":24,"bg":"#F8FAFC","al":"center"},{"c":"B28","v":"WBS-06","bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"C28","v":"المصاريف الإدارية واللوجستية وتراخيص وتأمينات المشروع ضد المخاطر","bg":"#F8FAFC","b":true},{"c":"D28","v":"شهر","bg":"#F8FAFC","al":"center"},{"c":"E28","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F28","v":27500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G28","v":330000,"f":"=E28*F28","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H28","v":0.5833,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I28","v":192489,"f":"=G28*H28","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J28","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K28","v":165000,"f":"=G28*J28","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L28","v":175000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M28","v":-10000,"f":"=K28-L28","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N28","v":-27489,"f":"=K28-I28","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O28","v":0.942857,"f":"=IF(L28>0, K28/L28, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P28","v":0.857192,"f":"=IF(I28>0, K28/I28, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q28","v":350000.05303,"f":"=IF(O28>0, G28/O28, G28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R28","v":"انحراف محدود","f":"=IF(O28>=1, \"أداء ممتاز\", IF(O28>=0.92, \"انحراف محدود\", \"تجاوز يستوجب معالجة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"إجمالي المشروع التراكمي (Total Project Summary)","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E29","v":"-","bg":"#F1F5F9","fg":"#334155","al":"center"},{"c":"F29","v":"-","bg":"#F1F5F9","fg":"#334155","al":"center"},{"c":"G29","v":45049000,"f":"=SUM(G5:G28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H29","v":0.594881,"f":"=I29/G29","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"I29","v":26798775,"f":"=SUM(I5:I28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J29","v":0.566893,"f":"=K29/G29","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"K29","v":25537966,"f":"=SUM(K5:K28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L29","v":27200000,"f":"=SUM(L5:L28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M29","v":-1662034,"f":"=K29-L29","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"N29","v":-1260809,"f":"=K29-I29","bg":"#F1F5F9","fg":"#D97706","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"O29","v":0.938896,"f":"=K29/L29","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"P29","v":0.952953,"f":"=K29/I29","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"Q29","v":47980820.026925,"f":"=G29/O29","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"R29","v":"مؤشرات إجمالية دقيقة","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center"}]}]},{"name":"التحليل الزمني والمنحنى S-Curve","maxRow":17,"maxCol":12,"colWidths":[8.0,30.0,18.0,20.0,18.0,20.0,18.0,20.0,18.0,13.0,15.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"التحليل الزمني الشهري ومسار منحنى الإنجاز التراكمي (Monthly S-Curve & EVM Trajectory)","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":"مقارنة القيم الشهرية والتراكمية (PV و EV و AC) ومؤشرات CPI و SPI الشهرية والتراكمية للتنبؤ بالمسار المالي النهائي","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":52.0,"cells":[{"c":"A4","v":"الشهر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تسمية الفترة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"PV الشهري (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"PV التراكمي (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"EV الشهري (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"EV التراكمي (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"AC الشهري (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"AC التراكمي (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"انحراف التكلفة CV","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"انحراف الجدول SV","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"مؤشر الأداء CPI","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"مؤشر الأداء SPI","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"fg":"#2563EB","b":true,"al":"center"},{"c":"B5","v":"يناير 2026 (الشهر 1)"},{"c":"C5","v":1500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D5","v":1500000,"f":"=C5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":1450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F5","v":1450000,"f":"=E5","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G5","v":1480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":1480000,"f":"=G5","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I5","v":-30000,"f":"=F5-H5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J5","v":-50000,"f":"=F5-D5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K5","v":0.97973,"f":"=F5/H5","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L5","v":0.966667,"f":"=F5/D5","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B6","v":"فبراير 2026 (الشهر 2)","bg":"#F8FAFC"},{"c":"C6","v":2200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":3700000,"f":"=D5+C6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":2150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":3600000,"f":"=F5+E6","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":2220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":3700000,"f":"=H5+G6","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":-100000,"f":"=F6-H6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":-100000,"f":"=F6-D6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":0.972973,"f":"=F6/H6","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L6","v":0.972973,"f":"=F6/D6","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"fg":"#2563EB","b":true,"al":"center"},{"c":"B7","v":"مارس 2026 (الشهر 3)"},{"c":"C7","v":3100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":6800000,"f":"=D6+C7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":3000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":6600000,"f":"=F6+E7","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":3150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":6850000,"f":"=H6+G7","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":-250000,"f":"=F7-H7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":-200000,"f":"=F7-D7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":0.963504,"f":"=F7/H7","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L7","v":0.970588,"f":"=F7/D7","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B8","v":"أبريل 2026 (الشهر 4)","bg":"#F8FAFC"},{"c":"C8","v":4200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":11000000,"f":"=D7+C8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":4050000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":10650000,"f":"=F7+E8","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":4250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":11100000,"f":"=H7+G8","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":-450000,"f":"=F8-H8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":-350000,"f":"=F8-D8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":0.959459,"f":"=F8/H8","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L8","v":0.968182,"f":"=F8/D8","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"fg":"#2563EB","b":true,"al":"center"},{"c":"B9","v":"مايو 2026 (الشهر 5)"},{"c":"C9","v":5000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":16000000,"f":"=D8+C9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":4800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":15450000,"f":"=F8+E9","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":5100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":16200000,"f":"=H8+G9","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":-750000,"f":"=F9-H9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":-550000,"f":"=F9-D9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":0.953704,"f":"=F9/H9","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L9","v":0.965625,"f":"=F9/D9","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B10","v":"يونيو 2026 (الشهر 6)","bg":"#F8FAFC"},{"c":"C10","v":5500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":21500000,"f":"=D9+C10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":5250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":20700000,"f":"=F9+E10","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":5550000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":21750000,"f":"=H9+G10","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":-1050000,"f":"=F10-H10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":-800000,"f":"=F10-D10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":0.951724,"f":"=F10/H10","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L10","v":0.962791,"f":"=F10/D10","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"fg":"#2563EB","b":true,"al":"center"},{"c":"B11","v":"يوليو 2026 (الشهر 7 - الحالي)","bg":"#FEF9C3","b":true},{"c":"C11","v":5300000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":26800000,"f":"=D10+C11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":4950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":25650000,"f":"=F10+E11","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":5450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":27200000,"f":"=H10+G11","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":-1550000,"f":"=F11-H11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":-1150000,"f":"=F11-D11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":0.943015,"f":"=F11/H11","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L11","v":0.95709,"f":"=F11/D11","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B12","v":"أغسطس 2026 (الشهر 8 - مخطط)","bg":"#F8FAFC"},{"c":"C12","v":4800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":31600000,"f":"=D11+C12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":"","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":"","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L12","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":9,"fg":"#2563EB","b":true,"al":"center"},{"c":"B13","v":"سبتمبر 2026 (الشهر 9 - مخطط)"},{"c":"C13","v":4400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":36000000,"f":"=D12+C13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":"","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":"","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L13","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B14","v":"أكتوبر 2026 (الشهر 10 - مخطط)","bg":"#F8FAFC"},{"c":"C14","v":3800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":39800000,"f":"=D13+C14","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":"","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":"","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L14","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":11,"fg":"#2563EB","b":true,"al":"center"},{"c":"B15","v":"نوفمبر 2026 (الشهر 11 - مخطط)"},{"c":"C15","v":3200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":43000000,"f":"=D14+C15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":"","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":"","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L15","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":12,"bg":"#F8FAFC","fg":"#2563EB","b":true,"al":"center"},{"c":"B16","v":"ديسمبر 2026 (الشهر 12 - مخطط)","bg":"#F8FAFC"},{"c":"C16","v":2000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":45000000,"f":"=D15+C16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":"","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":"","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"},{"c":"L16","v":"","f":"=\"\"","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"إجمالي موازنة السنة التعاقدية (Full Baseline PV)","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C17","v":45000000,"f":"=SUM(C5:C16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":45000000,"f":"=D16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":25650000,"f":"=SUM(E5:E11)","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":25650000,"f":"=F11","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":27200000,"f":"=SUM(G5:G11)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":27200000,"f":"=H11","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":"-","bg":"#F1F5F9","fg":"#334155","al":"center"},{"c":"J17","v":"-","bg":"#F1F5F9","fg":"#334155","al":"center"},{"c":"K17","v":"-","bg":"#F1F5F9","fg":"#334155","al":"center"},{"c":"L17","v":"-","bg":"#F1F5F9","fg":"#334155","al":"center"}]}],"charts":[{"title":"منحنى القيمة المكتسبة التراكمي للمشروع S-Curve (Cum PV vs Cum EV vs Cum AC)","type":"line","grouping":"standard","anchorRow":19,"anchorCol":0,"categories":["يناير 2026 (الشهر 1)","فبراير 2026 (الشهر 2)","مارس 2026 (الشهر 3)","أبريل 2026 (الشهر 4)","مايو 2026 (الشهر 5)","يونيو 2026 (الشهر 6)","يوليو 2026 (الشهر 7 - الحالي)","أغسطس 2026 (الشهر 8 - مخطط)","سبتمبر 2026 (الشهر 9 - مخطط)","أكتوبر 2026 (الشهر 10 - مخطط)","نوفمبر 2026 (الشهر 11 - مخطط)","ديسمبر 2026 (الشهر 12 - مخطط)"],"series":[{"name":"PV التراكمي (SAR)","valRef":"'التحليل الزمني والمنحنى S-Curve'!$D$5:$D$16","values":[1500000.0,3700000.0,6800000.0,11000000.0,16000000.0,21500000.0,26800000.0,31600000.0,36000000.0,39800000.0,43000000.0,45000000.0],"color":"#2563EB","titleRef":"'التحليل الزمني والمنحنى S-Curve'!$D$4","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"EV التراكمي (SAR)","valRef":"'التحليل الزمني والمنحنى S-Curve'!$F$5:$F$11","values":[1450000.0,3600000.0,6600000.0,10650000.0,15450000.0,20700000.0,25650000.0],"color":"#059669","titleRef":"'التحليل الزمني والمنحنى S-Curve'!$F$4","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"AC التراكمي (SAR)","valRef":"'التحليل الزمني والمنحنى S-Curve'!$H$5:$H$11","values":[1480000.0,3700000.0,6850000.0,11100000.0,16200000.0,21750000.0,27200000.0],"color":"#D97706","titleRef":"'التحليل الزمني والمنحنى S-Curve'!$H$4","nf":"#,##0;\\(#,##0\\);\"-\""}],"catRef":"'التحليل الزمني والمنحنى S-Curve'!$B$5:$B$16"}]}]}