{"slug":"construction-delay-analysis-time-impact","sheets":[{"name":"الملخص التنفيذي ومؤشرات التأخير","maxRow":19,"maxCol":7,"colWidths":[38.0,35.0,28.0,26.0,30.0,24.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لتحليل التأخيرات ومطالبات التمديد الزمني EOT","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"تحليل الأثر الزمني (Time Impact Analysis TIA) واحتساب تكاليف الإطالة وفق بروتوكول SCL وعقود فيديك FIDIC Clause 8.4","bg":"#334155","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع التعاقدي:","b":true,"cs":2},{"skip":true},{"c":"C4","v":"مشروع إنشاء المجمع الإداري والخدمي - المرحلة الثانية","fg":"#334155"},{"c":"D4","v":"تاريخ البدء التعاقدي:","b":true,"cs":2},{"skip":true},{"c":"F4","v":"2025-01-01","fg":"#334155","al":"center","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"المقاول العام المنفذ:","b":true,"cs":2},{"skip":true},{"c":"C5","v":"شركة الإنشاءات المتقدمة للمقاولات","fg":"#334155"},{"c":"D5","v":"تاريخ الإنجاز التعاقدي الأصلي:","b":true,"cs":2},{"skip":true},{"c":"F5","v":"2026-06-30","fg":"#334155","al":"center","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المهندس الاستشاري المشرف:","b":true,"cs":2},{"skip":true},{"c":"C6","v":"مكتب الاستشارات الهندسية المتكاملة","fg":"#334155"},{"c":"D6","v":"المدة التعاقدية الأصلية:","b":true,"cs":2},{"skip":true},{"c":"F6","v":"546 يوماً تقويمياً","b":true,"al":"center","cs":2},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"صاحب العمل / المالك:","b":true,"cs":2},{"skip":true},{"c":"C7","v":"صندوق الاستثمارات العقارية والتطوير","fg":"#334155"},{"c":"D7","v":"قيمة العقد الأصلية (غير شاملة VAT):","b":true,"cs":2},{"skip":true},{"c":"F7","v":"48,500,000 ر.س","b":true,"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":""}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"ملخص مؤشرات التأخير الزمني والتعويضات المالية المطالب بها","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"إجمالي الأيام المطالب بها (EOT Claimed)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C10","v":"أيام مبررة مع تعويض (E&C Days)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"أيام معلقة قيد المراجعة (Pending)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"F10","v":"مطالبات التكاليف الإضافية (Prolongation)","bg":"#991B1B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":11,"h":46.0,"cells":[{"c":"A11","v":0,"f":"='سجل وقائع التأخير'!G17","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C11","v":0,"f":"='سجل وقائع التأخير'!H17","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"D11","v":0,"f":"='سجل وقائع التأخير'!I17","bg":"#FEF3C7","fg":"#92400E","b":true,"al":"center","cs":2},{"skip":true},{"c":"F11","v":0,"f":"='تكاليف الإطالة والمصاريف'!G24","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"ر.س\"","cs":2},{"skip":true}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"تصنيف التأخيرات وفق البروتوكول البريطاني لإدارة التأخيرات والتعطيل (SCL Delay Protocol)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"التصنيف التعاقدي للحدث","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"المصطلح الإنجليزي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"المسؤول عن الحدث","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"الأثر الزمني المستحق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"الأثر المالي المستحق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"الأيام في المشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"نسبة التأثير %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"تأخير مبرر ويستوجب التعويض المالي","b":true},{"c":"B15","v":"Excusable & Compensable (E&C)","fg":"#334155","al":"center"},{"c":"C15","v":"صاحب العمل / الاستشاري","fg":"#334155","al":"center"},{"c":"D15","v":"تمديد زمني كامل (EOT)","fg":"#334155","al":"center"},{"c":"E15","v":"تعويض مالي عن مصاريف الإطالة","fg":"#334155","al":"center"},{"c":"F15","v":85,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":0,"f":"=F15/$F$19*100","b":true,"al":"center","nf":"0.0 \"%\""}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"تأخير مبرر ولا يستوجب تعويض مالي","b":true},{"c":"B16","v":"Excusable Non-Compensable (EN)","fg":"#334155","al":"center"},{"c":"C16","v":"قوة قاهرة / ظروف جوية استثنائية","fg":"#334155","al":"center"},{"c":"D16","v":"تمديد زمني كامل (EOT)","fg":"#334155","al":"center"},{"c":"E16","v":"لا يوجد تعويض مالي","fg":"#334155","al":"center"},{"c":"F16","v":15,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":0,"f":"=F16/$F$19*100","b":true,"al":"center","nf":"0.0 \"%\""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"تأخير غير مبرر يقع على عاتق المقاول","b":true},{"c":"B17","v":"Non-Excusable (NE)","fg":"#334155","al":"center"},{"c":"C17","v":"المقاول العام / مقاولو الباطن","fg":"#334155","al":"center"},{"c":"D17","v":"لا يستحق أي تمديد","fg":"#334155","al":"center"},{"c":"E17","v":"تطبيق غرامات التأخير LDs","fg":"#334155","al":"center"},{"c":"F17","v":20,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":0,"f":"=F17/$F$19*100","b":true,"al":"center","nf":"0.0 \"%\""}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"تأخير متزامن مشترك بين الطرفين","b":true},{"c":"B18","v":"Concurrent Delay","fg":"#334155","al":"center"},{"c":"C18","v":"الطرفان معاً في نفس الفترة","fg":"#334155","al":"center"},{"c":"D18","v":"تمديد زمني للأيام الحرجة","fg":"#334155","al":"center"},{"c":"E18","v":"لا يستحق المقاول تعويض مالي","fg":"#334155","al":"center"},{"c":"F18","v":10,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":0,"f":"=F18/$F$19*100","b":true,"al":"center","nf":"0.0 \"%\""}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"إجمالي أيام التأخير المرصودة بجميع الأحداث:","bg":"#F1F5F9","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F19","v":130,"f":"=SUM(F15:F18)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":0,"f":"=SUM(G15:G18)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0 \"%\""}]}]},{"name":"سجل وقائع التأخير","maxRow":12,"maxCol":11,"colWidths":[14.0,62.0,20.0,26.0,20.0,20.0,24.0,24.0,24.0,32.0,35.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل رصد وقائع وأحداث التأخير ومطالبات التمديد الزمني الميدانية (Delay Events Log)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"توثيق التواريخ الحرجة، الإشعارات التعاقدية (Clause 20.1)، المسار الحرج CPM، والتصنيف المعتمد للأثر الزمني","bg":"#334155","fg":"#E2E8F0","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"رقم الحدث","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"وصف واقعة التأخير وسبب التعطيل الموقعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بند العقد المرجعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"رقم وتاريخ إشعار المطالبة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"تاريخ بدء التأخير","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"تاريخ انتهاء التأخير","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي مدة التأخير (يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الأيام الحرجة على CPM","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الأيام المبررة المقبولة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"التصنيف التعاقدي SCL","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"حالة الاعتماد والملاحظات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"EV-01","b":true,"al":"center"},{"c":"B5","v":"تأخر تسليم المخططات الإنشائية والتصميمية المعتمدة لأساسات المبنى","fg":"#334155"},{"c":"C5","v":"FIDIC Cl. 1.9","fg":"#334155","al":"center"},{"c":"D5","v":"NOT-2025-01 (15/01)","fg":"#334155","al":"center"},{"c":"E5","v":"2025-01-10","fg":"#334155","al":"center"},{"c":"F5","v":"2025-02-14","fg":"#334155","al":"center"},{"c":"G5","v":"2025-02-14\"-\"2025-01-10","f":"=F5-E5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H5","v":35,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I5","v":35,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0"},{"c":"J5","v":"مبرر مع تعويض (E&C)","fg":"#334155","al":"center"},{"c":"K5","v":"معتمد رسمياً من الاستشاري","fg":"#334155"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"EV-02","b":true,"al":"center"},{"c":"B6","v":"وجود مرافق مياه وكابلات كهرباء حية غير موضحة بالمخططات في منطقة الحفر","fg":"#334155"},{"c":"C6","v":"FIDIC Cl. 4.12","fg":"#334155","al":"center"},{"c":"D6","v":"NOT-2025-02 (05/02)","fg":"#334155","al":"center"},{"c":"E6","v":"2025-02-01","fg":"#334155","al":"center"},{"c":"F6","v":"2025-02-26","fg":"#334155","al":"center"},{"c":"G6","v":"2025-02-26\"-\"2025-02-01","f":"=F6-E6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":25,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":20,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":"مبرر مع تعويض (E&C)","fg":"#334155","al":"center"},{"c":"K6","v":"معتمد بعد ترحيل الكابلات","fg":"#334155"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"EV-03","b":true,"al":"center"},{"c":"B7","v":"هطول أمطار غزيرة وسيول غير معتادة أدت لغرق الموقع وتوقف العمل بالكامل","fg":"#334155"},{"c":"C7","v":"FIDIC Cl. 8.4(d)","fg":"#334155","al":"center"},{"c":"D7","v":"NOT-2025-03 (12/03)","fg":"#334155","al":"center"},{"c":"E7","v":"2025-03-10","fg":"#334155","al":"center"},{"c":"F7","v":"2025-03-25","fg":"#334155","al":"center"},{"c":"G7","v":"2025-03-25\"-\"2025-03-10","f":"=F7-E7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":15,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":15,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":"مبرر بدون تعويض (EN)","fg":"#334155","al":"center"},{"c":"K7","v":"معتمد بموجب تقرير الأرصاد","fg":"#334155"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"EV-04","b":true,"al":"center"},{"c":"B8","v":"تأخر المقاول في توريد حديد التسليح واعتماد مصنع القضبان ومخططات التفريد","fg":"#334155"},{"c":"C8","v":"FIDIC Cl. 8.1","fg":"#334155","al":"center"},{"c":"D8","v":"ENG-LST-04 (20/04)","fg":"#334155","al":"center"},{"c":"E8","v":"2025-04-05","fg":"#334155","al":"center"},{"c":"F8","v":"2025-04-25","fg":"#334155","al":"center"},{"c":"G8","v":"2025-04-25\"-\"2025-04-05","f":"=F8-E8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":20,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":0,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":"غير مبرر (NE)","fg":"#334155","al":"center"},{"c":"K8","v":"مسؤولية المقاول بالكامل","fg":"#334155"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"EV-05","b":true,"al":"center"},{"c":"B9","v":"أمر تغيير صادر من المالك بإضافة طابق قبو إضافي وتعديل نظام العزل المائي","fg":"#334155"},{"c":"C9","v":"FIDIC Cl. 13.1","fg":"#334155","al":"center"},{"c":"D9","v":"VO-REV-01 (10/05)","fg":"#334155","al":"center"},{"c":"E9","v":"2025-05-01","fg":"#334155","al":"center"},{"c":"F9","v":"2025-05-31","fg":"#334155","al":"center"},{"c":"G9","v":"2025-05-31\"-\"2025-05-01","f":"=F9-E9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":30,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":30,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":"مبرر مع تعويض (E&C)","fg":"#334155","al":"center"},{"c":"K9","v":"معتمد ومدرج بأمر التغيير","fg":"#334155"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"EV-06","b":true,"al":"center"},{"c":"B10","v":"تأخر اعتماد عينات مواد التشطيبات والواجهات من قبل استشاري المالك","fg":"#334155"},{"c":"C10","v":"FIDIC Cl. 1.9","fg":"#334155","al":"center"},{"c":"D10","v":"NOT-2025-06 (18/06)","fg":"#334155","al":"center"},{"c":"E10","v":"2025-06-15","fg":"#334155","al":"center"},{"c":"F10","v":"2025-07-05","fg":"#334155","al":"center"},{"c":"G10","v":"2025-07-05\"-\"2025-06-15","f":"=F10-E10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":20,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":15,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":"مبرر مع تعويض (E&C)","fg":"#334155","al":"center"},{"c":"K10","v":"قيد التفاوض والمراجعة","fg":"#334155"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"EV-07","b":true,"al":"center"},{"c":"B11","v":"تأخير متزامن: توقف أعمال الواجهات بالتزامن مع تأخر تركيب زجاج المقاول","fg":"#334155"},{"c":"C11","v":"SCL Guideline","fg":"#334155","al":"center"},{"c":"D11","v":"SCL-CON-01 (20/07)","fg":"#334155","al":"center"},{"c":"E11","v":"2025-07-10","fg":"#334155","al":"center"},{"c":"F11","v":"2025-07-20","fg":"#334155","al":"center"},{"c":"G11","v":"2025-07-20\"-\"2025-07-10","f":"=F11-E11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":10,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":10,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":"تأخير متزامن (Concurrent)","fg":"#334155","al":"center"},{"c":"K11","v":"تمديد زمني فقط بدون تعويض","fg":"#334155"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"إجمالي أيام التأخير المرصودة والمطالب بها (Totals):","bg":"#F1F5F9","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":0,"f":"=SUM(G5:G11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":155,"f":"=SUM(H5:H11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":125,"f":"=SUM(I5:I11)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":"أيام التأخير المبررة المقبولة تمثل الأساس لحساب تكاليف الإطالة","bg":"#F1F5F9","fg":"#334155","al":"center","cs":2},{"skip":true}]}]},{"name":"تكاليف الإطالة والمصاريف","maxRow":22,"maxCol":7,"colWidths":[38.0,62.0,24.0,24.0,35.0,28.0,40.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حساب التكاليف الإضافية لفترة تمديد العقد والمصاريف غير المباشرة (Prolongation Costs)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"احتساب مصاريف الموقع غير المباشرة، تكاليف الإدارة العامة (معادلة Hudson / Emden)، والمعدات وضمانات البنوك","bg":"#334155","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"أولاً: تفصيل مصاريف الموقع غير المباشرة اليومية (Daily Site Overhead Costs)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بند المصروفات غير المباشرة بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"التكلفة الشهرية (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"المعدل اليومي (ر.س/يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"أيام التمديد المستحقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"إجمالي التعويض المطالب به (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"المستندات والوثائق الثبوتية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"رواتب جهاز الإدارة الهندسية والإشراف بالموقع (PM, SE, QC, HSE)"},{"c":"C6","v":85000,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D6","v":2833.333333,"f":"=C6/30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E6","v":125,"f":"='سجل وقائع التأخير'!$I$12","b":true,"al":"center","nf":"#,##0"},{"c":"F6","v":354166.666625,"f":"=D6*E6","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":"مسيرات الرواتب والتحويلات البنكية"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":2,"b":true,"al":"center"},{"c":"B7","v":"إيجار مكاتب الموقع المؤقتة، الاستراحات، والكرفانات ومولدات الكهرباء"},{"c":"C7","v":24000,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D7","v":800,"f":"=C7/30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E7","v":125,"f":"='سجل وقائع التأخير'!$I$12","b":true,"al":"center","nf":"#,##0"},{"c":"F7","v":100000,"f":"=D7*E7","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":"عقود إيجار الكرفانات والمولدات"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"سيارات ووسائل نقل المهندسين والوقود والصيانة الدورية للموقع"},{"c":"C8","v":16500,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D8","v":550,"f":"=C8/30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E8","v":125,"f":"='سجل وقائع التأخير'!$I$12","b":true,"al":"center","nf":"#,##0"},{"c":"F8","v":68750,"f":"=D8*E8","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":"فواتير المحروقات وعقود إيجار السيارات"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":4,"b":true,"al":"center"},{"c":"B9","v":"أجور الحراسة الأمنية للموقع وخدمات السلامة والصحة المهنية"},{"c":"C9","v":18000,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D9","v":600,"f":"=C9/30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E9","v":125,"f":"='سجل وقائع التأخير'!$I$12","b":true,"al":"center","nf":"#,##0"},{"c":"F9","v":75000,"f":"=D9*E9","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":"عقد شركة الحراسات الأمنية وفواتيرها"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"مصاريف الاتصالات، الإنترنت، المياه، ومطبوعات المكتب الفني"},{"c":"C10","v":6500,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":216.666667,"f":"=C10/30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E10","v":125,"f":"='سجل وقائع التأخير'!$I$12","b":true,"al":"center","nf":"#,##0"},{"c":"F10","v":27083.333375,"f":"=D10*E10","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":"فواتير الاتصالات والمياه الدورية"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":6,"b":true,"al":"center"},{"c":"B11","v":"المعدات الثابتة في حالة تعطيل غير مباشر (أوناش برجية وسقالات)"},{"c":"C11","v":38000,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":1266.666667,"f":"=C11/30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E11","v":125,"f":"='سجل وقائع التأخير'!$I$12","b":true,"al":"center","nf":"#,##0"},{"c":"F11","v":158333.333375,"f":"=D11*E11","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":"سجلات حركة وتشغيل الرافعات البرجية"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"إجمالي مصاريف الموقع غير المباشرة (Subtotal Site Overheads):","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C12","v":188000,"f":"=SUM(C6:C11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D12","v":6266.666667,"f":"=SUM(D6:D11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E12","v":125,"f":"='سجل وقائع التأخير'!$I$12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F12","v":783333.333375,"f":"=SUM(F6:F11)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":"المعدل اليومي الإجمالي لمصاريف الموقع","fg":"#334155","al":"center"}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"ثانياً: مصاريف الإدارة العامة المركزية وفق صيغة هدسون (Head Office Overheads - Hudson Formula)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"عنصر المعادلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"الرمز الرياضي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C15","v":"القيمة في المشروع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D15","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E15","v":"الشرح والمعادلة التعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F15","v":"الناتج المحسوب (ر.س)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G15","v":"الملاحظات القانونية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"نسبة مصاريف الإدارة العامة والربح المعتمدة","b":true},{"c":"B16","v":"h / 100","b":true,"al":"center"},{"c":"C16","v":0.065,"in":true,"bg":"#FEF3C7","fg":"#334155","al":"center","nf":"0.0%"},{"c":"D16","v":"نسبة مئوية (6.5%)","fg":"#334155","al":"center"},{"c":"E16","v":"نسبة التحميل المعتمدة في الميزانية المدققة","fg":"#334155"},{"c":"F16","v":"-","b":true,"al":"center"},{"c":"G16","v":"وفق الحسابات الختامية المدققة للشركة","fg":"#334155"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"قيمة العقد التعاقدية الأصلية للمشروع","b":true},{"c":"B17","v":"C","b":true,"al":"center"},{"c":"C17","v":48500000,"in":true,"bg":"#FEF3C7","fg":"#334155","al":"center","nf":"#,##0"},{"c":"D17","v":"ريال سعودي","fg":"#334155","al":"center"},{"c":"E17","v":"قيمة العقد الأصلية غير شاملة ضريبة القيمة المضافة","fg":"#334155"},{"c":"F17","v":"-","b":true,"al":"center"},{"c":"G17","v":"البند 4.1 من الشروط الخاصة","fg":"#334155"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"المدة التعاقدية الأصلية للمشروع","b":true},{"c":"B18","v":"Cp","b":true,"al":"center"},{"c":"C18","v":546,"in":true,"bg":"#FEF3C7","fg":"#334155","al":"center","nf":"#,##0"},{"c":"D18","v":"يوماً تقويمياً","fg":"#334155","al":"center"},{"c":"E18","v":"المدة من تاريخ تسليم الموقع حتى الإنجاز","fg":"#334155"},{"c":"F18","v":"-","b":true,"al":"center"},{"c":"G18","v":"ملحق العقد وبيانات المشروع","fg":"#334155"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"فترة التأخير المبرر المستحق عنها التعويض","b":true},{"c":"B19","v":"Pd","b":true,"al":"center"},{"c":"C19","v":125,"f":"='سجل وقائع التأخير'!$I$12","bg":"#ECFDF5","fg":"#334155","al":"center","nf":"#,##0"},{"c":"D19","v":"يوماً تقويمياً","fg":"#334155","al":"center"},{"c":"E19","v":"أيام التأخير المعتمدة في السجل","fg":"#334155"},{"c":"F19","v":"-","b":true,"al":"center"},{"c":"G19","v":"الأيام المبررة مع تعويض مالي فقط","fg":"#334155"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"صيغة هدسون: (h/100) * (C / Cp) * Pd","b":true},{"c":"B20","v":"HO Costs","b":true,"al":"center"},{"c":"C20","v":721726.190476,"f":"=C16*C17/C18*C19","bg":"#ECFDF5","fg":"#334155","al":"center","nf":"#,##0"},{"c":"D20","v":"ريال سعودي","fg":"#334155","al":"center"},{"c":"E20","v":"معادلة القضاء الإنجليزي وهدسون المعتمدة دولياً","fg":"#334155"},{"c":"F20","v":8013672215679.029,"f":"=C20*C19/C18*C17","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":"معترف بها في تحكيم فيديك وبروتوكول SCL","fg":"#334155"}]},{"r":21,"h":28.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""}]},{"r":22,"h":44.0,"cells":[{"c":"A22","v":"إجمالي قيمة مطالبة التعويض المالي عن الإطالة الزمنية (Grand Total Prolongation Claim):","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F22","v":1550059.523851,"f":"=F12+C20+45000","bg":"#991B1B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0 \"ر.س\"","cs":2},{"skip":true}]}]}]}