{"slug":"construction-eot-claim-and-prolongation-costs-calculation-sheet","sheets":[{"name":"ملخص المطالبة وتكاليف الاستطالة","maxRow":20,"maxCol":9,"colWidths":[10.0,56.0,34.0,18.0,24.0,20.0,26.0,32.0,50.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج حساب مطالبة التمديد الزمني وتكاليف استطالة المشروع (EOT Claim / FIDIC 8.4 & 20.1)","bg":"#4C0519","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"حساب دقيق لأيام التأخير الحرجة المستحقة وتكاليف الاستطالة اليومية ومصاريف الإدارة العامة وضمانات البنك وفق بروتوكول SCL","bg":"#881337","fg":"#FFFFFF","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":"إجمالي أيام التمديد الحرجة المستحقة (Net Days)","bg":"#FFF1F2","fg":"#4C0519","b":true,"al":"center","cs":2},{"skip":true},{"c":"C3","v":"معدل المصاريف اليومية للموقع (Site Overhead / Day)","bg":"#FFF1F2","fg":"#4C0519","b":true,"al":"center","cs":2},{"skip":true},{"c":"E3","v":"تكلفة استطالة الموقع المباشرة (Site Prolongation)","bg":"#FFF1F2","fg":"#4C0519","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H3","v":"الإجمالي الكلي للمطالبة المالية (Grand Claim)","bg":"#FFF1F2","fg":"#4C0519","b":true,"al":"center","cs":2},{"skip":true}]},{"r":4,"h":48.0,"cells":[{"c":"A4","v":205,"f":"='سجل أحداث التأخير والمسببات'!I15","bg":"#FFF1F2","fg":"#BE123C","b":true,"al":"center","nf":"0 \" يوم تقويمي\"","cs":2},{"skip":true},{"c":"C4","v":6036.666666,"f":"='تحليل المصاريف غير المباشرة'!F17","bg":"#F0F9FF","fg":"#0369A1","b":true,"al":"center","nf":"#,##0.00 \" ر.س/يوم\"","cs":2},{"skip":true},{"c":"E4","v":1237516.66653,"f":"=A4*C4","bg":"#FFFBEB","fg":"#B45309","b":true,"al":"center","nf":"#,##0 \" ر.س\"","cs":3},{"skip":true},{"skip":true},{"c":"H4","v":775590,"f":"=G20","bg":"#FFF1F2","fg":"#BE123C","b":true,"al":"center","nf":"#,##0 \" ر.س\"","cs":2},{"skip":true}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"أولاً: تفصيل بنود التعويض المالي عن فترة الاستطالة (Prolongation Cost Claim Elements)","bg":"#9F1239","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":42.0,"cells":[{"c":"A6","v":"بند","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B6","v":"توصيف عنصر المطالبة والتعويض المالي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"طريقة الاحتساب والمعادلة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"عدد الأيام التعاقدية","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"المعدل اليومي للتعويض (ر.س)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F6","v":"نسبة المشاركة والمسؤولية","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G6","v":"إجمالي التعويض المطالب به (ر.س)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H6","v":"السند التعاقدي (FIDIC / SCL)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I6","v":"ملاحظات وتوثيق المطالبة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B7","v":"مصاريف الكادر الإشرافي والإداري للموقع (Site Supervisory Staff)","fg":"#1E293B"},{"c":"C7","v":"المعدل الفعلي لرواتب طاقم الموقع","fg":"#1E293B"},{"c":"D7","v":0,"f":"=$A$4","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E7","v":4383.333333,"f":"='تحليل المصاريف غير المباشرة'!F14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G7","v":0,"f":"=D7*E7*F7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":"FIDIC Clause 8.4 / SCL Protocol","fg":"#1E293B","al":"center"},{"c":"I7","v":"رواتب وبدلات المهندسين والمشرفين والمساحين خلال فترة التمديد","fg":"#1E293B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.02","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B8","v":"مصاريف مكاتب الموقع والمرافق والخدمات والاتصالات (Site Facilities & Utilities)","bg":"#FAFAFA","fg":"#1E293B"},{"c":"C8","v":"فواتير الكهرباء والمياه والإنترنت وإيجار المكاتب","bg":"#FAFAFA","fg":"#1E293B"},{"c":"D8","v":0,"f":"=$A$4","bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E8","v":1020,"f":"='تحليل المصاريف غير المباشرة'!F15","bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":1,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G8","v":0,"f":"=D8*E8*F8","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":"FIDIC Clause 8.4 / SCL Protocol","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"I8","v":"استمرار تشغيل المكاتب والسيارات ومولدات الكهرباء والوقود","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"1.03","fg":"#1E293B","al":"center"},{"c":"B9","v":"أجور صيانة وحراسة الموقع والسلامة المهنية (Site Security & Safety)","fg":"#1E293B"},{"c":"C9","v":"تكلفة الحراسة الأمنية وتجهيزات السلامة","fg":"#1E293B"},{"c":"D9","v":0,"f":"=$A$4","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E9","v":633.333333,"f":"='تحليل المصاريف غير المباشرة'!F16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G9","v":0,"f":"=D9*E9*F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":"FIDIC Clause 8.4 / SBC 801","fg":"#1E293B","al":"center"},{"c":"I9","v":"حراسة أمنية مستمرة 24 ساعة ومعدات السلامة بالسقالات","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1.04","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B10","v":"تكلفة المعدات الرئيسية المعطلة والمستأجرة بالموقع (Idling Equipment)","bg":"#FAFAFA","fg":"#1E293B"},{"c":"C10","v":"إيجارات الأوناش البرجية والمصاعد ومولدات الطاقة","bg":"#FAFAFA","fg":"#1E293B"},{"c":"D10","v":0,"f":"=$A$4","bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E10","v":4850,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":1,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G10","v":0,"f":"=D10*E10*F10","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":"SCL Protocol Core Principle 14","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"I10","v":"تعطل الأوناش البرجية وتكاليف التمديد الإيجاري بسبب توقف المسار الحرج","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"1.05","fg":"#1E293B","al":"center"},{"c":"B11","v":"مصاريف المركز الرئيسي للإدارة العامة (Head Office Overheads - Eichleay)","fg":"#1E293B"},{"c":"C11","v":"معادلة إيكلي القياسية (Eichleay Formula)","fg":"#1E293B"},{"c":"D11","v":0,"f":"=$A$4","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E11","v":3250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G11","v":0,"f":"=D11*E11*F11","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":"Eichleay / Hudson Formula","fg":"#1E293B","al":"center"},{"c":"I11","v":"تعويض فوات فرصة المركز الرئيسي في استيعاب مشاريع بديلة","fg":"#1E293B"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"1.06","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B12","v":"رسوم تمديد وثائق التأمين الشامل للمشروع (CAR Insurance Extension)","bg":"#FAFAFA","fg":"#1E293B"},{"c":"C12","v":"رسوم التمديد الصادرة عن شركة التأمين المرخصة","bg":"#FAFAFA","fg":"#1E293B"},{"c":"D12","v":1,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E12","v":145000,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":1,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G12","v":145000,"f":"=D12*E12*F12","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":"FIDIC Clause 18.2 [CAR Insurance]","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"I12","v":"وثيقة التأمين الشامل على أخطار المقاولين والمسؤولية المدنية","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"1.07","fg":"#1E293B","al":"center"},{"c":"B13","v":"عمولات تمديد خطابات الضمان البنكية (Performance Bond & Advance LG)","fg":"#1E293B"},{"c":"C13","v":"رسوم ومصاريف البنك المصدر للضمانات","fg":"#1E293B"},{"c":"D13","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E13","v":128000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G13","v":128000,"f":"=D13*E13*F13","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":"FIDIC Clause 4.2 [Performance Security]","fg":"#1E293B","al":"center"},{"c":"I13","v":"رسوم تمديد ضمان الدفعة المقدمة وضمان حسن التنفيذ البنكي","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"1.08","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B14","v":"فروق أسعار المواد التضخمية وتكلفة الفرصة البديلة (Price Escalation)","bg":"#FAFAFA","fg":"#1E293B"},{"c":"C14","v":"معادلة تعديل الأسعار الرسمية أو فواتير الشراء","bg":"#FAFAFA","fg":"#1E293B"},{"c":"D14","v":1,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E14","v":480000,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":1,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G14","v":480000,"f":"=D14*E14*F14","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":"FIDIC Clause 13.8 [Adjustments for Changes in Cost]","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"I14","v":"فروق أسعار حديد التسليح والخرسانة والكيابل الناتجة عن ترحيل التوريدات","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"إجمالي تكاليف استطالة طاقم وإشراف الموقع (Items 1.01 to 1.03)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G15","v":0,"f":"=SUM(G7:G9)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":"ريال سعودي","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"},{"c":"I15","v":"مطالبة رسمية","bg":"#FFE4E6","fg":"#1E293B","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"إجمالي تكاليف تعطل المعدات وإدارة المركز الرئيسي (Items 1.04 to 1.05)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G16","v":0,"f":"=SUM(G10:G11)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":"ريال سعودي","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"},{"c":"I16","v":"مطالبة رسمية","bg":"#FFE4E6","fg":"#1E293B","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"إجمالي رسوم تمديد التأمينات والضمانات البنكية (Items 1.06 to 1.07)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G17","v":273000,"f":"=SUM(G12:G13)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":"ريال سعودي","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"},{"c":"I17","v":"مطالبة رسمية","bg":"#FFE4E6","fg":"#1E293B","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"فروق الأسعار التضخمية وتكلفة المواد (Item 1.08)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G18","v":480000,"f":"=G14","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":"ريال سعودي","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"},{"c":"I18","v":"مطالبة رسمية","bg":"#FFE4E6","fg":"#1E293B","al":"center"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"إجمالي قيمة مطالبة الاستطالة المباشرة وغير المباشرة (Subtotal Claim)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G19","v":753000,"f":"=SUM(G15:G18)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":"ريال سعودي","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"},{"c":"I19","v":"مطالبة رسمية","bg":"#FFE4E6","fg":"#1E293B","al":"center"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"الإجمالي العام النهائي المطالب به شاملاً أتعاب إعداد المطالبة والمطابقة الفنية","bg":"#FFFBEB","fg":"#4C0519","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G20","v":775590,"f":"=G19*1.03","bg":"#FFFBEB","fg":"#4C0519","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":"ريال سعودي","bg":"#FFFBEB","fg":"#1E293B","b":true,"al":"center"},{"c":"I20","v":"مطالبة رسمية","bg":"#FFFBEB","fg":"#1E293B","al":"center"}]}]},{"name":"سجل أحداث التأخير والمسببات","maxRow":15,"maxCol":10,"colWidths":[12.0,54.0,26.0,26.0,16.0,16.0,20.0,20.0,22.0,45.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل توثيق وتحليل أحداث التأخير الزمني (Delay Events Register & Time Impact Analysis)","bg":"#4C0519","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"حصر أحداث التأخير المنسوبة للمالك والاستشاري وحساب التأخير المتزامن (Concurrent Delay) وصافي التأخير على المسار الحرج","bg":"#881337","fg":"#FFFFFF","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":52.0,"cells":[{"c":"A3","v":"كود الحدث","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"توصيف حدث التأخير التعاقدي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"الطرف المتسبب بالحدث","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"سند الإشعار (Notice under 20.1)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"تاريخ بدء التأخير","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"تاريخ انتهاء التأخير","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"إجمالي أيام التأخير الإجمالية","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H3","v":"أيام التأخير المتزامن (Concurrent)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I3","v":"صافي التأخير الحرج المستحق (Net EOT)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J3","v":"تصنيف المطالبة والتعويض (Compensable)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"EVT-01","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B4","v":"تأخر تسليم الموقع خالي من العوائق الأثرية وخطوط الخدمات","bg":"#FAFAFA","fg":"#1E293B"},{"c":"C4","v":"صاحب العمل (Employer)","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"D4","v":"LTR-EOT-001 (تاريخ 15/01)","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"E4","v":"2025-01-10","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"F4","v":"2025-02-24","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"G4","v":45,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H4","v":0,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I4","v":45,"f":"=MAX(0, G4-H4)","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"J4","v":"موجب للتعويض المالي والزمني (Excusable Compensable)","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"EVT-02","fg":"#1E293B","al":"center"},{"c":"B5","v":"تأخر الاستشاري في مراجعة واعتماد المخططات التنفيذية والـ RFI للميد والأساسات","fg":"#1E293B"},{"c":"C5","v":"المهندس المشرف (Engineer)","fg":"#1E293B","al":"center"},{"c":"D5","v":"LTR-EOT-005 (تاريخ 12/03)","fg":"#1E293B","al":"center"},{"c":"E5","v":"2025-03-05","fg":"#1E293B","al":"center"},{"c":"F5","v":"2025-04-04","fg":"#1E293B","al":"center"},{"c":"G5","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H5","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I5","v":22,"f":"=MAX(0, G5-H5)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"J5","v":"موجب للتعويض المالي والزمني (Excusable Compensable)","fg":"#1E293B"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"EVT-03","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B6","v":"أمر تغيير صادر من المالك بتعديل تقسيمات الأدوار المعمارية ونظام التكييف","bg":"#FAFAFA","fg":"#1E293B"},{"c":"C6","v":"صاحب العمل (Employer)","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"D6","v":"VO-02 / LTR-012 (تاريخ 20/05)","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"E6","v":"2025-05-15","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"F6","v":"2025-06-24","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"G6","v":40,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H6","v":10,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I6","v":30,"f":"=MAX(0, G6-H6)","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":"موجب للتعويض المالي والزمني (Excusable Compensable)","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"EVT-04","fg":"#1E293B","al":"center"},{"c":"B7","v":"ظروف مناخية استثنائية غير مسبوقة وأمطار غزيرة جرفت التجهيزات","fg":"#1E293B"},{"c":"C7","v":"ظروف قاهرة (Force Majeure)","fg":"#1E293B","al":"center"},{"c":"D7","v":"LTR-EOT-018 (تاريخ 02/07)","fg":"#1E293B","al":"center"},{"c":"E7","v":"2025-06-30","fg":"#1E293B","al":"center"},{"c":"F7","v":"2025-07-14","fg":"#1E293B","al":"center"},{"c":"G7","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H7","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I7","v":15,"f":"=MAX(0, G7-H7)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":"تمديد زمني فقط بدون تعويض مالي (Excusable Non-Compensable)","fg":"#1E293B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"EVT-05","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B8","v":"تأخر المالك في سداد الدفعة المستحقة للمستخلص الجاري رقم 4 لمدة 60 يوماً","bg":"#FAFAFA","fg":"#1E293B"},{"c":"C8","v":"صاحب العمل (Employer)","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"D8","v":"LTR-EOT-022 (تاريخ 10/08)","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"E8","v":"2025-08-01","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"F8","v":"2025-09-15","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"G8","v":45,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H8","v":12,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I8","v":33,"f":"=MAX(0, G8-H8)","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":"موجب للتعويض المالي والزمني (Excusable Compensable)","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"EVT-06","fg":"#1E293B","al":"center"},{"c":"B9","v":"تأخر مقاول الباطن التابع للمقاول في استكمال صب أعمدة الدور الأول","fg":"#1E293B"},{"c":"C9","v":"المقاول العام (Contractor)","fg":"#1E293B","al":"center"},{"c":"D9","v":"غير منطبق (تأخير مقاول)","fg":"#1E293B","al":"center"},{"c":"E9","v":"2025-09-10","fg":"#1E293B","al":"center"},{"c":"F9","v":"2025-09-25","fg":"#1E293B","al":"center"},{"c":"G9","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H9","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I9","v":0,"f":"=MAX(0, G9-H9)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":"تأخير غير معفي من المسؤولية (Non-Excusable Delay)","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"EVT-07","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B10","v":"تأخر اعتماد عينات الحجر والرخام للواجهات لأكثر من 45 يوماً بالاستشاري","bg":"#FAFAFA","fg":"#1E293B"},{"c":"C10","v":"المهندس المشرف (Engineer)","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"D10","v":"LTR-EOT-031 (تاريخ 05/10)","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"E10","v":"2025-10-01","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"F10","v":"2025-11-10","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"G10","v":40,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H10","v":5,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I10","v":35,"f":"=MAX(0, G10-H10)","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":"موجب للتعويض المالي والزمني (Excusable Compensable)","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"EVT-08","fg":"#1E293B","al":"center"},{"c":"B11","v":"تعليمات خطية بإيقاف العمل جزئياً بمنطقة المدخل لتعارضها مع مشروع مجاور","fg":"#1E293B"},{"c":"C11","v":"صاحب العمل (Employer)","fg":"#1E293B","al":"center"},{"c":"D11","v":"LTR-EOT-038 (تاريخ 18/11)","fg":"#1E293B","al":"center"},{"c":"E11","v":"2025-11-15","fg":"#1E293B","al":"center"},{"c":"F11","v":"2025-12-10","fg":"#1E293B","al":"center"},{"c":"G11","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H11","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I11","v":25,"f":"=MAX(0, G11-H11)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":"موجب للتعويض المالي والزمني (Excusable Compensable)","fg":"#1E293B"}]},{"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":""},{"c":"H12","v":""},{"c":"I12","v":""},{"c":"J12","v":""}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""},{"c":"J13","v":""}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""},{"c":"I14","v":""},{"c":"J14","v":""}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي أيام التأخير المستحقة على المسار الحرج (Total Net EOT Days)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G15","v":255,"f":"=SUM(G4:G11)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":50,"f":"=SUM(H4:H11)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":205,"f":"=SUM(I4:I11)","bg":"#FFE4E6","fg":"#BE123C","b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":"أيام تعاقدية مستحقة التمديد","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"}]}]},{"name":"تحليل المصاريف غير المباشرة","maxRow":17,"maxCol":7,"colWidths":[8.0,24.0,50.0,16.0,26.0,24.0,45.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل وتفصيل المصاريف الموقعية غير المباشرة والمعدل اليومي (Site Overheads Daily Rate)","bg":"#4C0519","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"حساب التكلفة الشهرية واليومية الدقيقة لطاقم الإشراف والمكاتب والمعدات والخدمات الموقعية المساندة","bg":"#881337","fg":"#FFFFFF","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":52.0,"cells":[{"c":"A3","v":"م","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"فئة المصاريف غير المباشرة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"البيان والتفصيل الوظيفي / الخدمي","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"العدد / المقدار","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"التكلفة الشهرية الإجمالية (ر.س)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"المعدل اليومي المكافئ (ر.س/يوم)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"طريقة الإثبات والمستندات المؤيدة","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":1,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B4","v":"طاقم الإدارة والإشراف","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"C4","v":"مدير المشروع المقيم (Project Manager)","bg":"#FAFAFA","fg":"#1E293B"},{"c":"D4","v":1,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"E4","v":28000,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F4","v":933.333333,"f":"=E4/30","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G4","v":"عقد العمل وكشف التأمينات الاجتماعية GOSI","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":2,"fg":"#1E293B","al":"center"},{"c":"B5","v":"طاقم الإدارة والإشراف","fg":"#1E293B","al":"center"},{"c":"C5","v":"مهندسو الموقع (مدني، معماري، كهروميكانيك)","fg":"#1E293B"},{"c":"D5","v":4,"in":true,"fg":"#1E293B","al":"center"},{"c":"E5","v":48000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":1600,"f":"=E5/30","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":"مسيرات الرواتب البنكية الموثقة","fg":"#1E293B"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":3,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B6","v":"طاقم الإدارة والإشراف","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"C6","v":"مهندس ضبط الجودة ومسؤول السلامة QA/QC & HSE","bg":"#FAFAFA","fg":"#1E293B"},{"c":"D6","v":2,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"E6","v":22000,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":733.333333,"f":"=E6/30","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":"مسيرات الرواتب البنكية الموثقة","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":4,"fg":"#1E293B","al":"center"},{"c":"B7","v":"طاقم الإدارة والإشراف","fg":"#1E293B","al":"center"},{"c":"C7","v":"مساحين ومراقبي تنفيذ ومشرفي عمال","fg":"#1E293B"},{"c":"D7","v":3,"in":true,"fg":"#1E293B","al":"center"},{"c":"E7","v":19500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":650,"f":"=E7/30","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":"مسيرات الرواتب البنكية الموثقة","fg":"#1E293B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":5,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B8","v":"طاقم الإدارة والإشراف","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"C8","v":"إداري موقع ومحاسب ومسؤول مستودع","bg":"#FAFAFA","fg":"#1E293B"},{"c":"D8","v":2,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"E8","v":14000,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":466.666667,"f":"=E8/30","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":"مسيرات الرواتب البنكية الموثقة","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":6,"fg":"#1E293B","al":"center"},{"c":"B9","v":"مرافق وخدمات الموقع","fg":"#1E293B","al":"center"},{"c":"C9","v":"إيجار وتشغيل مكاتب الموقع المتنقلة (Portacabins)","fg":"#1E293B"},{"c":"D9","v":5,"in":true,"fg":"#1E293B","al":"center"},{"c":"E9","v":12500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":416.666667,"f":"=E9/30","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":"عقد إيجار الكرافانات والمكاتب","fg":"#1E293B"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":7,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B10","v":"مرافق وخدمات الموقع","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"C10","v":"فواتير كهرباء ومياه وصرف وشبكة اتصالات وإنترنت","bg":"#FAFAFA","fg":"#1E293B"},{"c":"D10","v":1,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"E10","v":8500,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":283.333333,"f":"=E10/30","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":"فواتير الجهات الخدمية الرسمية","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":8,"fg":"#1E293B","al":"center"},{"c":"B11","v":"مرافق وخدمات الموقع","fg":"#1E293B","al":"center"},{"c":"C11","v":"وقود وتشغيل سيارات الموقع وصيانتها","fg":"#1E293B"},{"c":"D11","v":4,"in":true,"fg":"#1E293B","al":"center"},{"c":"E11","v":9600,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":320,"f":"=E11/30","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"فواتير محطات الوقود ومراكز الصيانة","fg":"#1E293B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":9,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"B12","v":"أمن وسلامة وإعاشة","bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"C12","v":"حراسة أمنية مرخصة على مدار 24 ساعة للموقع","bg":"#FAFAFA","fg":"#1E293B"},{"c":"D12","v":3,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center"},{"c":"E12","v":13500,"in":true,"bg":"#FAFAFA","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":450,"f":"=E12/30","bg":"#FAFAFA","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":"عقد شركة الحراسات الأمنية المرخصة","bg":"#FAFAFA","fg":"#1E293B"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":10,"fg":"#1E293B","al":"center"},{"c":"B13","v":"أمن وسلامة وإعاشة","fg":"#1E293B","al":"center"},{"c":"C13","v":"خدمات نظافة وبوفيه ومستلزمات مكتبية وطباعة","fg":"#1E293B"},{"c":"D13","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"E13","v":5500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":183.333333,"f":"=E13/30","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":"فواتير المشتريات ومواد الضيافة والمكاتب","fg":"#1E293B"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"إجمالي طاقم الإدارة والإشراف الموقعي (Staff Subtotal)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E14","v":131500,"f":"=SUM(E4:E8)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":4383.333333,"f":"=SUM(F4:F8)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":"رواتب وبدلات شهرية","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"إجمالي مرافق ومكاتب وخدمات الموقع (Facilities Subtotal)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E15","v":30600,"f":"=SUM(E9:E11)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":1020,"f":"=SUM(F9:F11)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":"إيجارات وفواتير تشغيل","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"إجمالي حراسة أمنية ومستلزمات الموقع (Security & Safety Subtotal)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E16","v":19000,"f":"=SUM(E12:E13)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":633.333333,"f":"=SUM(F12:F13)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":"عقود حراسة وإعاشة","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"الإجمالي العام لمصاريف الموقع غير المباشرة (Total Site Daily Overhead Rate)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E17","v":181100,"f":"=SUM(E14:E16)","bg":"#FFE4E6","fg":"#4C0519","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":6036.666666,"f":"=SUM(F14:F16)","bg":"#FFE4E6","fg":"#BE123C","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":"معدل يومي مقرر للمطالبة","bg":"#FFE4E6","fg":"#1E293B","b":true,"al":"center"}]}]}]}