{"slug":"construction-project-budget-and-cost-to-complete-ctc-forecast-sheet","sheets":[{"name":"لوحة التحكم والمؤشرات التنفيذية","maxRow":34,"maxCol":12,"colWidths":[12.0,36.0,22.0,18.0,22.0,24.0,13.0,13.0,13.0,13.0,20.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"منظومة إعداد ومتابعة ميزانية المشروع التقديرية والتنبؤ بالتكلفة حتى الاكتمال (CTC & EAC Dashboard)","bg":"#1E3A8A","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":"لوحة تحكم تنفيذية لمراقبة تكاليف المشروع الفعلية والتنبؤ بالتكلفة المتبقية (Cost to Complete) والتكلفة النهائية (EAC) وتحليل الانحرافات وإدارة القيمة المكتسبة (EVM) | الخلايا الصفراء مدخلات","bg":"#F8FAFC","fg":"#475569","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":13.9,"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":"📌 البيانات الأساسية للمشروع والتعاقد (Project Identity & Contract Metadata)","bg":"#E0E7FF","fg":"#1E3A8A","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":"اسم المشروع:","b":true,"cs":2},{"skip":true},{"c":"C5","v":"مشروع إنشاء مجمع سكني وتجاري متكامل (أبراج الأندلس)","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"G5","v":"قيمة العقد الإجمالية التعاقدية:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"J5","v":32500000,"f":"='إعدادات المشروع ومحددات التكلفة'!$C$6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المالك / صاحب العمل:","b":true,"cs":2},{"skip":true},{"c":"C6","v":"شركة التطوير العمراني الحديثة العقارية","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"G6","v":"مدة المشروع التعاقدية:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"J6","v":18,"f":"='إعدادات المشروع ومحددات التكلفة'!$C$7","fg":"#008000","b":true,"al":"center","nf":"0\" شهراً\"","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"المقاول العام المنفذ:","b":true,"cs":2},{"skip":true},{"c":"C7","v":"شركة بنيان للمقاولات العامة والإنشاءات","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"G7","v":"نسبة الإنجاز الفعلي التراكمي:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"J7","v":0.541137,"f":"='ميزانية التكاليف المباشرة'!$K$36","fg":"#008000","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":13.9,"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":34.0,"cells":[{"c":"A9","v":"الميزانية المعتمدة الأصلية (BAC)","bg":"#DBEAFE","fg":"#1D4ED8","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D9","v":"التكلفة الفعلية حتى تاريخه (AC)","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G9","v":"التكلفة التقديرية المتبقية (CTC)","bg":"#F3E8FF","fg":"#7E22CE","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J9","v":"الانحراف النهائي المتوقع (VAC)","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":33478550,"f":"=C24","bg":"#DBEAFE","fg":"#1D4ED8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D10","v":17833080,"f":"=G24","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"G10","v":16622220,"f":"=I24","bg":"#F3E8FF","fg":"#7E22CE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"J10","v":138250,"f":"=K24","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"إجمالي ميزانية المشروع المباشرة وغير المباشرة","bg":"#DBEAFE","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D11","v":"المنصرف الفعلي ومستخلصات الباطن المعتمدة","bg":"#FEF3C7","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G11","v":"التكلفة المتوقعة حتى إتمام كامل الأعمال المتبقية","bg":"#F3E8FF","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J11","v":"فارق الميزانية (وفر إيجابي / عجز سلبي)","bg":"#DCFCE7","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":13.9,"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":""},{"c":"K12","v":""},{"c":"L12","v":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"📊 ملخص الميزانية التقديرية والتنبؤ بالتكلفة حتى الاكتمال حسب حزم الأعمال (WBS Cost Summary & CTC Analysis)","bg":"#2563EB","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":14,"h":52.0,"cells":[{"c":"A14","v":"كود الحزمة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"بيان حزمة الأعمال والمرحلة (WBS Trade)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"الميزانية الأصلية (BAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"التعديلات المعتمدة (VO)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"الميزانية المعدلة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"التكاليف المرتبطة (Committed)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"التكلفة الفعلية (AC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"القيمة المكتسبة (EV)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I14","v":"التكلفة المتبقية (CTC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J14","v":"التكلفة عند الاكتمال (EAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K14","v":"الانحراف المتوقع (VAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L14","v":"مؤشر أداء التكلفة (CPI)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"WBS 100","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B15","v":"أعمال الموقع العام والحفر والأساسات والخرسانات السفلية","bg":"#F1F5F9","b":true},{"c":"C15","v":4291200,"f":"='ميزانية التكاليف المباشرة'!$F$12","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":182000,"f":"='ميزانية التكاليف المباشرة'!$G$12","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":4473200,"f":"='ميزانية التكاليف المباشرة'!$H$12","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":4473200,"f":"='ميزانية التكاليف المباشرة'!$I$12","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":4286200,"f":"='ميزانية التكاليف المباشرة'!$J$12","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":4447016,"f":"='ميزانية التكاليف المباشرة'!$L$12","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":35700,"f":"='ميزانية التكاليف المباشرة'!$M$12","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":4321900,"f":"='ميزانية التكاليف المباشرة'!$N$12","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":151300,"f":"='ميزانية التكاليف المباشرة'!$O$12","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":1.037519,"f":"=IF(G15>0,H15/G15,1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"WBS 200","b":true,"al":"center"},{"c":"B16","v":"أعمال الهيكل الخرساني المسلح والأعمدة والأسقف","b":true},{"c":"C16","v":8379850,"f":"='ميزانية التكاليف المباشرة'!$F$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":270000,"f":"='ميزانية التكاليف المباشرة'!$G$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":8649850,"f":"='ميزانية التكاليف المباشرة'!$H$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":8649850,"f":"='ميزانية التكاليف المباشرة'!$I$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":6134925,"f":"='ميزانية التكاليف المباشرة'!$J$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":6340895,"f":"='ميزانية التكاليف المباشرة'!$L$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":2514925,"f":"='ميزانية التكاليف المباشرة'!$M$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":8649850,"f":"='ميزانية التكاليف المباشرة'!$N$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":0,"f":"='ميزانية التكاليف المباشرة'!$O$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":1.033573,"f":"=IF(G16>0,H16/G16,1)","b":true,"al":"center","nf":"0.00"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"WBS 300","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"أعمال التشطيبات المعمارية والديكور الداخلي والواجهات","bg":"#F1F5F9","b":true},{"c":"C17","v":7411500,"f":"='ميزانية التكاليف المباشرة'!$F$28","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":298000,"f":"='ميزانية التكاليف المباشرة'!$G$28","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":7709500,"f":"='ميزانية التكاليف المباشرة'!$H$28","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":7709500,"f":"='ميزانية التكاليف المباشرة'!$I$28","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":2121580,"f":"='ميزانية التكاليف المباشرة'!$J$28","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":2205280,"f":"='ميزانية التكاليف المباشرة'!$L$28","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":5587920,"f":"='ميزانية التكاليف المباشرة'!$M$28","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":7709500,"f":"='ميزانية التكاليف المباشرة'!$N$28","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":0,"f":"='ميزانية التكاليف المباشرة'!$O$28","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":1.039452,"f":"=IF(G17>0,H17/G17,1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"WBS 400","b":true,"al":"center"},{"c":"B18","v":"الأعمال الكهروميكانيكية المتكاملة (MEP: كهرباء، صحي، تكييف، حريق)","b":true},{"c":"C18","v":7550000,"f":"='ميزانية التكاليف المباشرة'!$F$35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":355000,"f":"='ميزانية التكاليف المباشرة'!$G$35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":7905000,"f":"='ميزانية التكاليف المباشرة'!$H$35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":7905000,"f":"='ميزانية التكاليف المباشرة'!$I$35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":2442500,"f":"='ميزانية التكاليف المباشرة'!$J$35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":2557750,"f":"='ميزانية التكاليف المباشرة'!$L$35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":5462500,"f":"='ميزانية التكاليف المباشرة'!$M$35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":7905000,"f":"='ميزانية التكاليف المباشرة'!$N$35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":0,"f":"='ميزانية التكاليف المباشرة'!$O$35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":1.047185,"f":"=IF(G18>0,H18/G18,1)","b":true,"al":"center","nf":"0.00"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"WBS 500","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B19","v":"المصاريف غير المباشرة والتجهيزات المؤقتة وإدارة الموقع","bg":"#F1F5F9","b":true},{"c":"C19","v":2546000,"f":"='المصاريف غير المباشرة والموقع'!$D$15","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":10000,"f":"='المصاريف غير المباشرة والموقع'!$E$15","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":2556000,"f":"='المصاريف غير المباشرة والموقع'!$F$15","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":2556000,"f":"='المصاريف غير المباشرة والموقع'!$G$15","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":1541000,"f":"='المصاريف غير المباشرة والموقع'!$H$15","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":1540650,"f":"='المصاريف غير المباشرة والموقع'!$J$15","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":1026800,"f":"='المصاريف غير المباشرة والموقع'!$K$15","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":2567800,"f":"='المصاريف غير المباشرة والموقع'!$L$15","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":-11800,"f":"='المصاريف غير المباشرة والموقع'!$M$15","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":0.999773,"f":"=IF(G19>0,H19/G19,1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"WBS 600","b":true,"al":"center"},{"c":"B20","v":"مصاريف الإدارة العامة والتمويل والضمانات البنكية (Head Office)","b":true},{"c":"C20","v":2162500,"f":"='المصاريف غير المباشرة والموقع'!$D$21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":0,"f":"='المصاريف غير المباشرة والموقع'!$E$21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":2162500,"f":"='المصاريف غير المباشرة والموقع'!$F$21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":2162500,"f":"='المصاريف غير المباشرة والموقع'!$G$21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":1306875,"f":"='المصاريف غير المباشرة والموقع'!$H$21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":1305625,"f":"='المصاريف غير المباشرة والموقع'!$J$21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":856875,"f":"='المصاريف غير المباشرة والموقع'!$K$21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":2163750,"f":"='المصاريف غير المباشرة والموقع'!$L$21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":-1250,"f":"='المصاريف غير المباشرة والموقع'!$M$21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":0.999044,"f":"=IF(G20>0,H20/G20,1)","b":true,"al":"center","nf":"0.00"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"WBS 700","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B21","v":"احتياطي الطوارئ وإدارة المخاطر غير المتوقعة (Contingency Reserve)","bg":"#F1F5F9","b":true},{"c":"C21","v":1137500,"f":"='إعدادات المشروع ومحددات التكلفة'!$C$10","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":0,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":1137500,"f":"=C21+D21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":0,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":0,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":0,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":1137500,"f":"=E21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":1137500,"f":"=E21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":0,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"0.00"}]},{"r":22,"h":28.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":""},{"c":"C22","v":""},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""},{"c":"H22","v":""},{"c":"I22","v":""},{"c":"J22","v":""},{"c":"K22","v":""},{"c":"L22","v":""}]},{"r":23,"h":28.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":""},{"c":"C23","v":""},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""},{"c":"G23","v":""},{"c":"H23","v":""},{"c":"I23","v":""},{"c":"J23","v":""},{"c":"K23","v":""},{"c":"L23","v":""}]},{"r":24,"h":46.0,"cells":[{"c":"A24","v":"الإجمالي الكلي للمشروع (Grand Total EAC & Project Budget)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C24","v":33478550,"f":"=SUM(C15:C21)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D24","v":1115000,"f":"=SUM(D15:D21)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":34593550,"f":"=SUM(E15:E21)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F24","v":33456050,"f":"=SUM(F15:F21)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G24","v":17833080,"f":"=SUM(G15:G21)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H24","v":18397216,"f":"=SUM(H15:H21)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I24","v":16622220,"f":"=SUM(I15:I21)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J24","v":34455300,"f":"=SUM(J15:J21)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K24","v":138250,"f":"=SUM(K15:K21)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L24","v":1.031634,"f":"=IF(G24>0,H24/G24,1)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.00"}]},{"r":25,"h":13.9,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""},{"c":"H25","v":""},{"c":"I25","v":""},{"c":"J25","v":""},{"c":"K25","v":""},{"c":"L25","v":""}]},{"r":26,"h":38.0,"cells":[{"c":"A26","v":"📋 مؤشرات الرقابة والقرارات التصحيحية لإدارة التكلفة (Cost Control Findings & Corrective Action Plan)","bg":"#2563EB","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":27,"h":40.0,"cells":[{"c":"A27","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B27","v":"محور التحليل والرقابة المالية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D27","v":"القيمة المحسوبة بالشيت","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E27","v":"المعيار المرجعي للمشروع","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G27","v":"حالة المؤشر","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H27","v":"الإجراء الإداري والتصحيحي الموصى به للمكتب الفني والموقع","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"L27","v":""}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"1","b":true,"al":"center"},{"c":"B28","v":"مؤشر كفاءة التكلفة الكلي (Overall CPI)","b":true,"cs":2},{"skip":true},{"c":"D28","v":1.031634,"f":"=L24","al":"center","nf":"0.00"},{"c":"E28","v":"CPI >= 1.00","al":"center","cs":2},{"skip":true},{"c":"G28","v":"🟢 أداء منضبط","f":"=IF(L24>=1,\"🟢 أداء منضبط\",\"🔴 هدر مالي\")","b":true,"al":"center"},{"c":"H28","v":"مراجعة معدلات إنتاجية العمالة والمعدات في بنود الهيكل والتشطيب وضبط الهالك في الحديد والخرسانة.","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":"2","b":true,"al":"center"},{"c":"B29","v":"صافي الانحراف النهائي المتوقع (Net VAC)","b":true,"cs":2},{"skip":true},{"c":"D29","v":138250,"f":"=K24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E29","v":"VAC >= 0.00 ر.س","al":"center","cs":2},{"skip":true},{"c":"G29","v":"🟢 وفر مالي متوقع","f":"=IF(K24>=0,\"🟢 وفر مالي متوقع\",\"🔴 عجز بالميزانية\")","b":true,"al":"center"},{"c":"H29","v":"إصدار أوامر تعديل هندسية والبحث في هندسة القيمة (VE) لتعويض الانحراف في بنود الكهروميكانيك.","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":"3","b":true,"al":"center"},{"c":"B30","v":"نسبة التكاليف المرتبطة بالميزانية (Commitment Ratio)","b":true,"cs":2},{"skip":true},{"c":"D30","v":0.999328,"f":"=F24/C24","al":"center","nf":"0.0%"},{"c":"E30","v":"<= 85.0% من BAC","al":"center","cs":2},{"skip":true},{"c":"G30","v":"⚠️ التزام مرتفع","f":"=IF(F24/C24<=0.85,\"🟢 ضمن النطاق الآمن\",\"⚠️ التزام مرتفع\")","b":true,"al":"center"},{"c":"H30","v":"تجميد إصدار أوامر الشراء غير الحرجة والتفاوض مع مقاولي الباطن لتثبيت أسعار البنود المتبقية.","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"4","b":true,"al":"center"},{"c":"B31","v":"كفاية رصيد احتياطي الطوارئ المتبقي (Contingency Health)","b":true,"cs":2},{"skip":true},{"c":"D31","v":1,"f":"=I21/C21","al":"center","nf":"0.0%"},{"c":"E31","v":">= 50.0% حتى منتصف المشروع","al":"center","cs":2},{"skip":true},{"c":"G31","v":"🟢 كافٍ للمخاطر","f":"=IF(I21/C21>=0.5,\"🟢 كافٍ للمخاطر\",\"⚠️ استنزاف مبكر\")","b":true,"al":"center"},{"c":"H31","v":"الاحتفاظ برصيد الطوارئ للمطالبات غير المنظورة وتجنب ترحيله لتغطية هدر المقاولين في بنود التشطيب.","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":32,"h":13.9,"cells":[{"c":"A32","v":""},{"c":"B32","v":""},{"c":"C32","v":""},{"c":"D32","v":""},{"c":"E32","v":""},{"c":"F32","v":""},{"c":"G32","v":""},{"c":"H32","v":""},{"c":"I32","v":""},{"c":"J32","v":""},{"c":"K32","v":""},{"c":"L32","v":""}]},{"r":33,"h":36.0,"cells":[{"c":"A33","v":"مهندس مراقبة التكاليف والمكتب الفني","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E33","v":"مدير المشروع التنفيذي (Project Manager)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I33","v":"المدير المالي والتجاري للشركة (CFO)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":34,"h":72.0,"cells":[{"c":"A34","v":"الاسم:\nالتوقيع:\nالتاريخ:     /    / 2026م","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E34","v":"الاسم:\nالتوقيع:\nالتاريخ:     /    / 2026م","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I34","v":"الاسم:\nالتوقيع:\nالتاريخ:     /    / 2026م","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]},{"name":"إعدادات المشروع ومحددات التكلفة","maxRow":24,"maxCol":5,"colWidths":[14.0,36.0,20.0,14.0,40.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"محددات المشروع والافتراضات المالية والتعاقدية لمراقبة الميزانية والتكاليف","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"جدول المدخلات التعاقدية ومحددات هوامش الربح واحتياطيات الطوارئ وأسعار الموارد القياسية المرجعية","bg":"#F8FAFC","fg":"#475569","al":"center","cs":5},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"1. المعايير المالية ونسب التحميل والاحتياطيات للمشروع","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"كود المحدد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المعيار / البند التعاقدي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القيمة المدخلة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"التوجيه المحاسبي والتأثير على الميزانية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PRM-01","b":true,"al":"center"},{"c":"B6","v":"قيمة العقد الإجمالية الأصلية الشاملة (Contract Sum)","b":true},{"c":"C6","v":32500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":"ر.س","al":"center"},{"c":"E6","v":"القيمة التعاقدية المتفق عليها مع العميل شاملة الأرباح والضرائب"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PRM-02","b":true,"al":"center"},{"c":"B7","v":"مدة التنفيذ الكلية للمشروع (Duration)","b":true},{"c":"C7","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0\" شهراً\""},{"c":"D7","v":"شهراً","al":"center"},{"c":"E7","v":"الفترة الزمنية التعاقدية لتسليم كامل الأعمال ابتدائياً"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"PRM-03","b":true,"al":"center"},{"c":"B8","v":"هامش الربح المستهدف الصافي (Target Profit Margin)","b":true},{"c":"C8","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D8","v":"%","al":"center"},{"c":"E8","v":"نسبة الأرباح المستهدفة للشركة بعد تغطية كافة التكاليف"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PRM-04","b":true,"al":"center"},{"c":"B9","v":"نسبة تحميل الإدارة العامة (Head Office Overhead)","b":true},{"c":"C9","v":0.045,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":"%","al":"center"},{"c":"E9","v":"نسبة المساهمة في مصاريف المقر الرئيسي ومجلس الإدارة"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PRM-05","b":true,"al":"center"},{"c":"B10","v":"مبلغ احتياطي الطوارئ المعتمد (Contingency Reserve)","b":true},{"c":"C10","v":1137500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":"ر.س","al":"center"},{"c":"E10","v":"مخصص مالي لمواجهة المخاطر الفنية والموقعية غير المنظورة (3.5% من العقد)"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PRM-06","b":true,"al":"center"},{"c":"B11","v":"نسبة الدفعة المقدمة التعاقدية (Advance Payment)","b":true},{"c":"C11","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"%","al":"center"},{"c":"E11","v":"سيولة أولية تسترد بنسب مئوية من المستخلصات الجارية"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PRM-07","b":true,"al":"center"},{"c":"B12","v":"نسبة محجوز حسن التنفيذ (Retention Money)","b":true},{"c":"C12","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"%","al":"center"},{"c":"E12","v":"استقطاع يفرج عن نصفه بالاستلام الابتدائي ونصفه بالنهائي"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"PRM-08","b":true,"al":"center"},{"c":"B13","v":"نسبة ضريبة القيمة المضافة (VAT Rate)","b":true},{"c":"C13","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":"%","al":"center"},{"c":"E13","v":"الضريبة النظامية المطبقة وفق هيئة الزكاة والضريبة والجمارك"}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"2. الأسعار المعيارية للمواد الخام والمعدات والعمالة بالموقع (Cost Benchmarks)","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"كود المورد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"اسم المورد / الخامة / العمالة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C16","v":"السعر المعياري بالميزانية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E16","v":"ملاحظات الكود ومواصفات التوريد المعتمدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"RES-01","b":true,"al":"center"},{"c":"B17","v":"خرسانة جاهزة رتبة C35 مقاومة للأملاح للقواعد","b":true},{"c":"C17","v":265,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":"ر.س / م³","al":"center"},{"c":"E17","v":"وفق مواصفات SBC 304 شاملة النقل ومضخة الصب"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"RES-02","b":true,"al":"center"},{"c":"B18","v":"خرسانة جاهزة رتبة C40 للأعمدة والأسقف المسلحة","b":true},{"c":"C18","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":"ر.س / م³","al":"center"},{"c":"E18","v":"إسمنت بورتلاندي عادي فحص هبوط Slump 12±2 سم"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"RES-03","b":true,"al":"center"},{"c":"B19","v":"حديد تسليح عالي المقاومة Grade 60 (سابك/الاتفاق)","b":true},{"c":"C19","v":2850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":"ر.س / طن","al":"center"},{"c":"E19","v":"شامل النقل والتعتيق والتنزيل مع شهادات الجودة والتفتيش"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"RES-04","b":true,"al":"center"},{"c":"B20","v":"وقود الديزل الميداني للمعدات والمولدات","b":true},{"c":"C20","v":1.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":"ر.س / لتر","al":"center"},{"c":"E20","v":"السعر الرسمي المعتمد للتزود الموقعي من شاحنات التوريد"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"RES-05","b":true,"al":"center"},{"c":"B21","v":"ساعة عمل الونش البرجي (Tower Crane)","b":true},{"c":"C21","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":"ر.س / ساعة","al":"center"},{"c":"E21","v":"شامل المشغل والصيانة الدورية مع كف استلام السلامة"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"RES-06","b":true,"al":"center"},{"c":"B22","v":"ساعة عمل الحفار الهيدروليكي 320 (Excavator)","b":true},{"c":"C22","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":"ر.س / ساعة","al":"center"},{"c":"E22","v":"شامل المحروقات والصيانة والسائق لأعمال الحفر والتحميل"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"RES-07","b":true,"al":"center"},{"c":"B23","v":"متوسط أجر ساعة الفني الماهر (الحدادة والنجارة)","b":true},{"c":"C23","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":"ر.س / ساعة","al":"center"},{"c":"E23","v":"شامل الإقامة والتأمين والتأمينات ومصاريف الإعاشة"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"RES-08","b":true,"al":"center"},{"c":"B24","v":"متوسط أجر ساعة العامل العادي المساعد بالموقع","b":true},{"c":"C24","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D24","v":"ر.س / ساعة","al":"center"},{"c":"E24","v":"شامل النقل الداخلي ومهمات السلامة الشخصية PPE"}]}]},{"name":"ميزانية التكاليف المباشرة","maxRow":36,"maxCol":16,"colWidths":[10.0,36.0,8.0,12.0,14.0,18.0,14.0,18.0,13.0,13.0,12.0,18.0,13.0,13.0,13.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول ميزانية التكاليف المباشرة ومتابعة أوامر الشراء وعقود الباطن والتنبؤ بالتكلفة حتى الاكتمال (Direct Costs & CTC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":16},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حصر تفصيلي لبنود الأعمال المدنية والإنشائية والمعمارية والكهروميكانيكية مع حساب نسب الإنجاز والقيمة المكتسبة (EV) والتكلفة عند الاكتمال (EAC)","bg":"#F8FAFC","fg":"#475569","al":"center","cs":16},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان بند الأعمال التفصيلي (WBS Work Item)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية بالميزانية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"سعر الفئة التقديري","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الميزانية الأصلية (BAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"التعديلات (VO)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الميزانية المعدلة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"التكاليف المرتبطة (PO/Sub)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"التكلفة الفعلية (AC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"نسبة الإنجاز","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"القيمة المكتسبة (EV)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"التكلفة المتبقية (CTC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"التكلفة عند الاكتمال (EAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"انحراف التكلفة (VAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"حالة البند والإنذار","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"WBS 100: أعمال الموقع العام والحفر والأساسات والخرسانات السفلية","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":16},{"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":6,"h":52.0,"cells":[{"c":"A6","v":"101","b":true,"al":"center"},{"c":"B6","v":"أعمال الحفر في التربة الصخرية والمتوسطة حتى منسوب التأسيس ونقل المخلفات"},{"c":"C6","v":"م³","al":"center"},{"c":"D6","v":18500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":592000,"f":"=D6*E6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":25000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":617000,"f":"=F6+G6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":617000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":592000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L6","v":617000,"f":"=K6*H6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":0,"f":"=IF(K6>=1,0,MAX(I6-J6,H6*(1-K6)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N6","v":592000,"f":"=J6+M6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O6","v":25000,"f":"=H6-N6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P6","v":"🟢 وفر مالي","f":"=IF(O6>=0,\"🟢 وفر مالي\",IF(O6>-0.05*H6,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"102","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B7","v":"أعمال الردم بطبقات صب بيز متدرجة مع الرش والدمك بنسبة 95% فما فوق","bg":"#F1F5F9"},{"c":"C7","v":"م³","bg":"#F1F5F9","al":"center"},{"c":"D7","v":9200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":414000,"f":"=D7*E7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":414000,"f":"=F7+G7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":414000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":395000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":0.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L7","v":393300,"f":"=K7*H7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":20700,"f":"=IF(K7>=1,0,MAX(I7-J7,H7*(1-K7)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N7","v":415700,"f":"=J7+M7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O7","v":-1700,"f":"=H7-N7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P7","v":"⚠️ انحراف طفيف","f":"=IF(O7>=0,\"🟢 وفر مالي\",IF(O7>-0.05*H7,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"103","b":true,"al":"center"},{"c":"B8","v":"أعمال سند جوانب الحفر بالخوازيق المتماسة ونظام التدعيم الشامل"},{"c":"C8","v":"م.ط","al":"center"},{"c":"D8","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":646000,"f":"=D8*E8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":691000,"f":"=F8+G8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":691000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":660000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L8","v":691000,"f":"=K8*H8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":0,"f":"=IF(K8>=1,0,MAX(I8-J8,H8*(1-K8)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N8","v":660000,"f":"=J8+M8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O8","v":31000,"f":"=H8-N8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P8","v":"🟢 وفر مالي","f":"=IF(O8>=0,\"🟢 وفر مالي\",IF(O8>-0.05*H8,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"104","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B9","v":"خرسانة عادية فرشة نظافة للقواعد واللبشة سمك 10 سم مقاومة للأملاح","bg":"#F1F5F9"},{"c":"C9","v":"م³","bg":"#F1F5F9","al":"center"},{"c":"D9","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":204000,"f":"=D9*E9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":216000,"f":"=F9+G9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":216000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":204000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L9","v":216000,"f":"=K9*H9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":0,"f":"=IF(K9>=1,0,MAX(I9-J9,H9*(1-K9)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":204000,"f":"=J9+M9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O9","v":12000,"f":"=H9-N9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P9","v":"🟢 وفر مالي","f":"=IF(O9>=0,\"🟢 وفر مالي\",IF(O9>-0.05*H9,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"105","b":true,"al":"center"},{"c":"B10","v":"خرسانة مسلحة للقواعد واللبشة المسلحة رتبة C35 مع المواد والمصنعيات"},{"c":"C10","v":"م³","al":"center"},{"c":"D10","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":2176000,"f":"=D10*E10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":85000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":2261000,"f":"=F10+G10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":2261000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":2176000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L10","v":2261000,"f":"=K10*H10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":0,"f":"=IF(K10>=1,0,MAX(I10-J10,H10*(1-K10)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":2176000,"f":"=J10+M10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O10","v":85000,"f":"=H10-N10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P10","v":"🟢 وفر مالي","f":"=IF(O10>=0,\"🟢 وفر مالي\",IF(O10>-0.05*H10,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"106","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B11","v":"أعمال عزل البيتومين المطاطي المعدل بطبقتين وحماية الأساسات بالألواح","bg":"#F1F5F9"},{"c":"C11","v":"م²","bg":"#F1F5F9","al":"center"},{"c":"D11","v":5400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":259200,"f":"=D11*E11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":15000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":274200,"f":"=F11+G11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":274200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":259200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":0.98,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L11","v":268716,"f":"=K11*H11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":15000,"f":"=IF(K11>=1,0,MAX(I11-J11,H11*(1-K11)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":274200,"f":"=J11+M11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O11","v":0,"f":"=H11-N11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P11","v":"🟢 وفر مالي","f":"=IF(O11>=0,\"🟢 وفر مالي\",IF(O11>-0.05*H11,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"إجمالي WBS 100: أعمال الموقع الع...","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D12","v":"","bg":"#E2E8F0"},{"c":"E12","v":"","bg":"#E2E8F0"},{"c":"F12","v":4291200,"f":"=SUM(F6:F11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":182000,"f":"=SUM(G6:G11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":4473200,"f":"=SUM(H6:H11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":4473200,"f":"=SUM(I6:I11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":4286200,"f":"=SUM(J6:J11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":0.994146,"f":"=L12/H12","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"L12","v":4447016,"f":"=SUM(L6:L11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":35700,"f":"=SUM(M6:M11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":4321900,"f":"=SUM(N6:N11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O12","v":151300,"f":"=SUM(O6:O11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P12","v":"🟢 منضبط","f":"=IF(O12>=0,\"🟢 منضبط\",\"⚠️ انحراف\")","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"WBS 200: أعمال الهيكل الخرساني المسلح والأعمدة والأسقف","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":16},{"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":14,"h":52.0,"cells":[{"c":"A14","v":"201","b":true,"al":"center"},{"c":"B14","v":"خرسانة مسلحة لأعمدة الأدوار المتكررة ورقاب الأعمدة وحوائط المصاعد C40"},{"c":"C14","v":"م³","al":"center"},{"c":"D14","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":1353000,"f":"=D14*E14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":1398000,"f":"=F14+G14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":1398000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":1075000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L14","v":1118400,"f":"=K14*H14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":323000,"f":"=IF(K14>=1,0,MAX(I14-J14,H14*(1-K14)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":1398000,"f":"=J14+M14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O14","v":0,"f":"=H14-N14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P14","v":"🟢 وفر مالي","f":"=IF(O14>=0,\"🟢 وفر مالي\",IF(O14>-0.05*H14,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"202","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B15","v":"خرسانة مسلحة لبلاطات الأسقف والكمرات (فلات سلاب) رتبة C35 شاملة الشدات","bg":"#F1F5F9"},{"c":"C15","v":"م³","bg":"#F1F5F9","al":"center"},{"c":"D15","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":3600000,"f":"=D15*E15","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":110000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":3710000,"f":"=F15+G15","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":3710000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":2520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L15","v":2597000,"f":"=K15*H15","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":1190000,"f":"=IF(K15>=1,0,MAX(I15-J15,H15*(1-K15)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":3710000,"f":"=J15+M15","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O15","v":0,"f":"=H15-N15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P15","v":"🟢 وفر مالي","f":"=IF(O15>=0,\"🟢 وفر مالي\",IF(O15>-0.05*H15,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"203","b":true,"al":"center"},{"c":"B16","v":"خرسانة مسلحة للسلالم والقلبات والمصاعد والخزانات الأرضية والعلوية"},{"c":"C16","v":"م³","al":"center"},{"c":"D16","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":880,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":457600,"f":"=D16*E16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":20000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":477600,"f":"=F16+G16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":477600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L16","v":334320,"f":"=K16*H16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":157600,"f":"=IF(K16>=1,0,MAX(I16-J16,H16*(1-K16)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N16","v":477600,"f":"=J16+M16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O16","v":0,"f":"=H16-N16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P16","v":"🟢 وفر مالي","f":"=IF(O16>=0,\"🟢 وفر مالي\",IF(O16>-0.05*H16,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"204","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"حديد تسليح عالي المقاومة للهيكل العلوي وتفريد الأسياخ والوصلات الميكانيكية","bg":"#F1F5F9"},{"c":"C17","v":"طن","bg":"#F1F5F9","al":"center"},{"c":"D17","v":820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":3450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":2829000,"f":"=D17*E17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":95000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":2924000,"f":"=F17+G17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":2924000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":2121750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L17","v":2193000,"f":"=K17*H17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":802250,"f":"=IF(K17>=1,0,MAX(I17-J17,H17*(1-K17)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N17","v":2924000,"f":"=J17+M17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O17","v":0,"f":"=H17-N17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P17","v":"🟢 وفر مالي","f":"=IF(O17>=0,\"🟢 وفر مالي\",IF(O17>-0.05*H17,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"205","b":true,"al":"center"},{"c":"B18","v":"أعمال معالجة الخرسانة بالبخار والمركبات الكيميائية واختبارات القوة"},{"c":"C18","v":"م²","al":"center"},{"c":"D18","v":16500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":140250,"f":"=D18*E18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":140250,"f":"=F18+G18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":140250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":98175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L18","v":98175,"f":"=K18*H18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":42075,"f":"=IF(K18>=1,0,MAX(I18-J18,H18*(1-K18)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N18","v":140250,"f":"=J18+M18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O18","v":0,"f":"=H18-N18","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P18","v":"🟢 وفر مالي","f":"=IF(O18>=0,\"🟢 وفر مالي\",IF(O18>-0.05*H18,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"إجمالي WBS 200: أعمال الهيكل الخ...","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D19","v":"","bg":"#E2E8F0"},{"c":"E19","v":"","bg":"#E2E8F0"},{"c":"F19","v":8379850,"f":"=SUM(F14:F18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":270000,"f":"=SUM(G14:G18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":8649850,"f":"=SUM(H14:H18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":8649850,"f":"=SUM(I14:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":6134925,"f":"=SUM(J14:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":0.733064,"f":"=L19/H19","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"L19","v":6340895,"f":"=SUM(L14:L18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":2514925,"f":"=SUM(M14:M18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N19","v":8649850,"f":"=SUM(N14:N18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O19","v":0,"f":"=SUM(O14:O18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P19","v":"🟢 منضبط","f":"=IF(O19>=0,\"🟢 منضبط\",\"⚠️ انحراف\")","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"WBS 300: أعمال التشطيبات المعمارية والديكور الداخلي والواجهات","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":16},{"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":21,"h":52.0,"cells":[{"c":"A21","v":"301","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B21","v":"أعمال مباني الطوب الإسمنتي المصمت والمفرغ مع كانات التثبيت وشبك التسليح","bg":"#F1F5F9"},{"c":"C21","v":"م²","bg":"#F1F5F9","al":"center"},{"c":"D21","v":14200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":965600,"f":"=D21*E21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":1000600,"f":"=F21+G21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":1000600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":482800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L21","v":500300,"f":"=K21*H21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M21","v":517800,"f":"=IF(K21>=1,0,MAX(I21-J21,H21*(1-K21)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N21","v":1000600,"f":"=J21+M21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O21","v":0,"f":"=H21-N21","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P21","v":"🟢 وفر مالي","f":"=IF(O21>=0,\"🟢 وفر مالي\",IF(O21>-0.05*H21,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"302","b":true,"al":"center"},{"c":"B22","v":"أعمال بياض المحارة واللياسة الداخلية والخارجية والطرطشة العمومية بالبؤج"},{"c":"C22","v":"م²","al":"center"},{"c":"D22","v":38000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":1444000,"f":"=D22*E22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":50000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":1494000,"f":"=F22+G22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":1494000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":577600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L22","v":597600,"f":"=K22*H22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M22","v":916400,"f":"=IF(K22>=1,0,MAX(I22-J22,H22*(1-K22)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N22","v":1494000,"f":"=J22+M22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O22","v":0,"f":"=H22-N22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P22","v":"🟢 وفر مالي","f":"=IF(O22>=0,\"🟢 وفر مالي\",IF(O22>-0.05*H22,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"303","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B23","v":"أعمال العزل المائي والحراري للأسطح بنظام الممبرين وألواح البوليسترين","bg":"#F1F5F9"},{"c":"C23","v":"م²","bg":"#F1F5F9","al":"center"},{"c":"D23","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":304000,"f":"=D23*E23","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":18000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":322000,"f":"=F23+G23","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":322000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":121600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L23","v":128800,"f":"=K23*H23","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M23","v":200400,"f":"=IF(K23>=1,0,MAX(I23-J23,H23*(1-K23)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N23","v":322000,"f":"=J23+M23","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O23","v":0,"f":"=H23-N23","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P23","v":"🟢 وفر مالي","f":"=IF(O23>=0,\"🟢 وفر مالي\",IF(O23>-0.05*H23,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"304","b":true,"al":"center"},{"c":"B24","v":"أعمال توريد وتركيب أرضيات البورسلين والسيراميك والرخام بالمونة والغراء"},{"c":"C24","v":"م²","al":"center"},{"c":"D24","v":11500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":1667500,"f":"=D24*E24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":80000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":1747500,"f":"=F24+G24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":1747500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J24","v":333500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K24","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L24","v":349500,"f":"=K24*H24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M24","v":1414000,"f":"=IF(K24>=1,0,MAX(I24-J24,H24*(1-K24)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N24","v":1747500,"f":"=J24+M24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O24","v":0,"f":"=H24-N24","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P24","v":"🟢 وفر مالي","f":"=IF(O24>=0,\"🟢 وفر مالي\",IF(O24>-0.05*H24,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"305","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B25","v":"أعمال الدهانات الداخلية 3 أوجه معجون وبطانة ووجهين فينيل قابل للغسيل","bg":"#F1F5F9"},{"c":"C25","v":"م²","bg":"#F1F5F9","al":"center"},{"c":"D25","v":32000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E25","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":1024000,"f":"=D25*E25","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":25000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":1049000,"f":"=F25+G25","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":1049000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":204800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L25","v":209800,"f":"=K25*H25","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M25","v":844200,"f":"=IF(K25>=1,0,MAX(I25-J25,H25*(1-K25)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N25","v":1049000,"f":"=J25+M25","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O25","v":0,"f":"=H25-N25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P25","v":"🟢 وفر مالي","f":"=IF(O25>=0,\"🟢 وفر مالي\",IF(O25>-0.05*H25,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"306","b":true,"al":"center"},{"c":"B26","v":"أسقف معلقة وقواطع جبس بورد مقاومة للرطوبة والحريق مع شاسيهات أوميجا"},{"c":"C26","v":"م²","al":"center"},{"c":"D26","v":8800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E26","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":686400,"f":"=D26*E26","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":30000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":716400,"f":"=F26+G26","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":716400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":137280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L26","v":143280,"f":"=K26*H26","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M26","v":579120,"f":"=IF(K26>=1,0,MAX(I26-J26,H26*(1-K26)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N26","v":716400,"f":"=J26+M26","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O26","v":0,"f":"=H26-N26","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P26","v":"🟢 وفر مالي","f":"=IF(O26>=0,\"🟢 وفر مالي\",IF(O26>-0.05*H26,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"307","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B27","v":"واجهات ألومنيوم وكرتن وول وزجاج مزدوج Double Glazing للمبنى","bg":"#F1F5F9"},{"c":"C27","v":"م²","bg":"#F1F5F9","al":"center"},{"c":"D27","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E27","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F27","v":1320000,"f":"=D27*E27","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":60000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":1380000,"f":"=F27+G27","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":1380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":264000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L27","v":276000,"f":"=K27*H27","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M27","v":1116000,"f":"=IF(K27>=1,0,MAX(I27-J27,H27*(1-K27)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N27","v":1380000,"f":"=J27+M27","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O27","v":0,"f":"=H27-N27","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P27","v":"🟢 وفر مالي","f":"=IF(O27>=0,\"🟢 وفر مالي\",IF(O27>-0.05*H27,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":28,"h":40.0,"cells":[{"c":"A28","v":"إجمالي WBS 300: أعمال التشطيبات ...","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D28","v":"","bg":"#E2E8F0"},{"c":"E28","v":"","bg":"#E2E8F0"},{"c":"F28","v":7411500,"f":"=SUM(F21:F27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G28","v":298000,"f":"=SUM(G21:G27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H28","v":7709500,"f":"=SUM(H21:H27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I28","v":7709500,"f":"=SUM(I21:I27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J28","v":2121580,"f":"=SUM(J21:J27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K28","v":0.286047,"f":"=L28/H28","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"L28","v":2205280,"f":"=SUM(L21:L27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M28","v":5587920,"f":"=SUM(M21:M27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N28","v":7709500,"f":"=SUM(N21:N27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O28","v":0,"f":"=SUM(O21:O27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P28","v":"🟢 منضبط","f":"=IF(O28>=0,\"🟢 منضبط\",\"⚠️ انحراف\")","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":29,"h":38.0,"cells":[{"c":"A29","v":"WBS 400: الأعمال الكهروميكانيكية المتكاملة (MEP)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":16},{"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":30,"h":52.0,"cells":[{"c":"A30","v":"401","b":true,"al":"center"},{"c":"B30","v":"شبكات التغذية بمياه الشرب والصرف الصحي والمضخات ومحابس العزل"},{"c":"C30","v":"مقطوعية","al":"center"},{"c":"D30","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E30","v":950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F30","v":950000,"f":"=D30*E30","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G30","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H30","v":995000,"f":"=F30+G30","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I30","v":995000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J30","v":380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K30","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L30","v":398000,"f":"=K30*H30","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M30","v":615000,"f":"=IF(K30>=1,0,MAX(I30-J30,H30*(1-K30)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N30","v":995000,"f":"=J30+M30","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O30","v":0,"f":"=H30-N30","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P30","v":"🟢 وفر مالي","f":"=IF(O30>=0,\"🟢 وفر مالي\",IF(O30>-0.05*H30,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"402","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B31","v":"شبكات مكافحة الحريق بالرشاشات الآلية وصناديق الحريق ومضخة UL/FM","bg":"#F1F5F9"},{"c":"C31","v":"مقطوعية","bg":"#F1F5F9","al":"center"},{"c":"D31","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E31","v":1250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F31","v":1250000,"f":"=D31*E31","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G31","v":60000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H31","v":1310000,"f":"=F31+G31","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I31","v":1310000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J31","v":437500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K31","v":0.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L31","v":458500,"f":"=K31*H31","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M31","v":872500,"f":"=IF(K31>=1,0,MAX(I31-J31,H31*(1-K31)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N31","v":1310000,"f":"=J31+M31","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O31","v":0,"f":"=H31-N31","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P31","v":"🟢 وفر مالي","f":"=IF(O31>=0,\"🟢 وفر مالي\",IF(O31>-0.05*H31,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":"403","b":true,"al":"center"},{"c":"B32","v":"أعمال التكييف والتهوية الميكانيكية ودكت الصاج ووحدات الكونسيلد والـ VRF"},{"c":"C32","v":"مقطوعية","al":"center"},{"c":"D32","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E32","v":2400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F32","v":2400000,"f":"=D32*E32","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G32","v":120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H32","v":2520000,"f":"=F32+G32","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I32","v":2520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J32","v":720000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K32","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L32","v":756000,"f":"=K32*H32","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M32","v":1800000,"f":"=IF(K32>=1,0,MAX(I32-J32,H32*(1-K32)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N32","v":2520000,"f":"=J32+M32","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O32","v":0,"f":"=H32-N32","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P32","v":"🟢 وفر مالي","f":"=IF(O32>=0,\"🟢 وفر مالي\",IF(O32>-0.05*H32,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":"404","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B33","v":"التمديدات الكهربائية واللوحات الرئيسية والفرعية وكابلات الجهد المنخفض","bg":"#F1F5F9"},{"c":"C33","v":"مقطوعية","bg":"#F1F5F9","al":"center"},{"c":"D33","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E33","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F33","v":2100000,"f":"=D33*E33","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G33","v":95000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H33","v":2195000,"f":"=F33+G33","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I33","v":2195000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J33","v":735000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K33","v":0.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L33","v":768250,"f":"=K33*H33","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M33","v":1460000,"f":"=IF(K33>=1,0,MAX(I33-J33,H33*(1-K33)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N33","v":2195000,"f":"=J33+M33","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O33","v":0,"f":"=H33-N33","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P33","v":"🟢 وفر مالي","f":"=IF(O33>=0,\"🟢 وفر مالي\",IF(O33>-0.05*H33,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":34,"h":52.0,"cells":[{"c":"A34","v":"405","b":true,"al":"center"},{"c":"B34","v":"أنظمة التيار الخفيف وإنذار الحريق والـ BMS وكاميرات المراقبة والشبكات"},{"c":"C34","v":"مقطوعية","al":"center"},{"c":"D34","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E34","v":850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F34","v":850000,"f":"=D34*E34","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G34","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H34","v":885000,"f":"=F34+G34","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I34","v":885000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J34","v":170000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K34","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L34","v":177000,"f":"=K34*H34","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M34","v":715000,"f":"=IF(K34>=1,0,MAX(I34-J34,H34*(1-K34)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N34","v":885000,"f":"=J34+M34","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O34","v":0,"f":"=H34-N34","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P34","v":"🟢 وفر مالي","f":"=IF(O34>=0,\"🟢 وفر مالي\",IF(O34>-0.05*H34,\"⚠️ انحراف طفيف\",\"🔴 تجاوز ميزانية\"))","b":true,"al":"center"}]},{"r":35,"h":40.0,"cells":[{"c":"A35","v":"إجمالي WBS 400: الأعمال الكهرومي...","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D35","v":"","bg":"#E2E8F0"},{"c":"E35","v":"","bg":"#E2E8F0"},{"c":"F35","v":7550000,"f":"=SUM(F30:F34)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G35","v":355000,"f":"=SUM(G30:G34)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H35","v":7905000,"f":"=SUM(H30:H34)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I35","v":7905000,"f":"=SUM(I30:I34)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J35","v":2442500,"f":"=SUM(J30:J34)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K35","v":0.323561,"f":"=L35/H35","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"L35","v":2557750,"f":"=SUM(L30:L34)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M35","v":5462500,"f":"=SUM(M30:M34)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N35","v":7905000,"f":"=SUM(N30:N34)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O35","v":0,"f":"=SUM(O30:O34)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P35","v":"🟢 منضبط","f":"=IF(O35>=0,\"🟢 منضبط\",\"⚠️ انحراف\")","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":36,"h":52.0,"cells":[{"c":"A36","v":"إجمالي التكاليف المباشرة لكافة حزم الأعمال (Total Direct Costs - TDC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D36","v":"","bg":"#1E3A8A"},{"c":"E36","v":"","bg":"#1E3A8A"},{"c":"F36","v":27632550,"f":"=F12+F19+F28+F35","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G36","v":1105000,"f":"=G12+G19+G28+G35","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H36","v":28737550,"f":"=H12+H19+H28+H35","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I36","v":28737550,"f":"=I12+I19+I28+I35","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J36","v":14985205,"f":"=J12+J19+J28+J35","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K36","v":0.541137,"f":"=L36/H36","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"L36","v":15550941,"f":"=L12+L19+L28+L35","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M36","v":13601045,"f":"=M12+M19+M28+M35","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N36","v":28586250,"f":"=N12+N19+N28+N35","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O36","v":151300,"f":"=O12+O19+O28+O35","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P36","v":"🟢 أداء منضبط","f":"=IF(O36>=0,\"🟢 أداء منضبط\",\"🔴 تجاوز الميزانية\")","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"المصاريف غير المباشرة والموقع","maxRow":22,"maxCol":14,"colWidths":[10.0,36.0,10.0,18.0,14.0,18.0,13.0,13.0,12.0,16.0,18.0,13.0,13.0,14.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول المصاريف غير المباشرة وإدارة الموقع ومصاريف المقر الرئيسي (Preliminaries & Overheads)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حصر ومتابعة رواتب جهاز الإشراف والمكاتب المؤقتة والمعدات وتكاليف التمويل والضمانات البنكية والتنبؤ بالتكلفة حتى الاكتمال","bg":"#F8FAFC","fg":"#475569","al":"center","cs":14},{"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":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"الكود","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المصروف غير المباشر (Indirect Cost Item)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الميزانية الأصلية (BAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"التعديلات (VO)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الميزانية المعدلة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"التكلفة المرتبطة (Committed)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"التكلفة الفعلية (AC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"نسبة الصرف","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"القيمة المقابلة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"التكلفة المتبقية (CTC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"التكلفة عند الاكتمال (EAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"الانحراف المتوقع (VAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"حالة المصروف","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"WBS 500: مصاريف الموقع والتجهيزات المؤقتة والإشراف الميداني (Site Preliminaries)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":14},{"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":6,"h":52.0,"cells":[{"c":"A6","v":"501","b":true,"al":"center"},{"c":"B6","v":"رواتب ومستحقات جهاز إدارة المشروع (مدير، مهندسون، فنيون، سلامة)"},{"c":"C6","v":"شهر","al":"center"},{"c":"D6","v":990000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":990000,"f":"=D6+E6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":990000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":550000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J6","v":544500,"f":"=I6*F6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":445500,"f":"=IF(I6>=1,0,MAX(G6-H6,F6*(1-I6)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":995500,"f":"=H6+K6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":-5500,"f":"=F6-L6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N6","v":"🔴 تجاوز","f":"=IF(M6>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"502","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B7","v":"كرفانات وتجهيزات مكاتب الموقع والأثاث وأجهزة الحاسب والإنترنت","bg":"#F1F5F9"},{"c":"C7","v":"مقطوعية","bg":"#F1F5F9","al":"center"},{"c":"D7","v":145000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":145000,"f":"=D7+E7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":145000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":145000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J7","v":145000,"f":"=I7*F7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":0,"f":"=IF(I7>=1,0,MAX(G7-H7,F7*(1-I7)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":145000,"f":"=H7+K7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":0,"f":"=F7-L7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N7","v":"🟢 وفر مالي","f":"=IF(M7>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"503","b":true,"al":"center"},{"c":"B8","v":"استهلاك المياه والكهرباء المؤقتة بالموقع والوقود لتشغيل المرافق"},{"c":"C8","v":"شهر","al":"center"},{"c":"D8","v":216000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":216000,"f":"=D8+E8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":216000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J8","v":118800.0,"f":"=I8*F8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":97200,"f":"=IF(I8>=1,0,MAX(G8-H8,F8*(1-I8)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":217200,"f":"=H8+K8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":-1200,"f":"=F8-L8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N8","v":"🔴 تجاوز","f":"=IF(M8>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"504","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B9","v":"الحراسة والأمن الميداني وتأمين الموقع والسور المؤقت والبوابات","bg":"#F1F5F9"},{"c":"C9","v":"شهر","bg":"#F1F5F9","al":"center"},{"c":"D9","v":270000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":270000,"f":"=D9+E9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":270000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J9","v":148500,"f":"=I9*F9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":121500,"f":"=IF(I9>=1,0,MAX(G9-H9,F9*(1-I9)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":271500,"f":"=H9+K9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":-1500,"f":"=F9-L9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":"🔴 تجاوز","f":"=IF(M9>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"505","b":true,"al":"center"},{"c":"B10","v":"تأجير وتشغيل الونش البرجي (Tower Crane) والصيانة الدورية"},{"c":"C10","v":"شهر","al":"center"},{"c":"D10","v":392000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":392000,"f":"=D10+E10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":392000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":224000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J10","v":235200,"f":"=I10*F10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":168000,"f":"=IF(I10>=1,0,MAX(G10-H10,F10*(1-I10)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":392000,"f":"=H10+K10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":0,"f":"=F10-L10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":"🟢 وفر مالي","f":"=IF(M10>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"506","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B11","v":"المولدات الكهربائية وصيانتها ومضخات نزح المياه المؤقتة","bg":"#F1F5F9"},{"c":"C11","v":"شهر","bg":"#F1F5F9","al":"center"},{"c":"D11","v":288000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":288000,"f":"=D11+E11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":288000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":160000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":158400,"f":"=I11*F11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":129600,"f":"=IF(I11>=1,0,MAX(G11-H11,F11*(1-I11)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":289600,"f":"=H11+K11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":-1600,"f":"=F11-L11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":"🔴 تجاوز","f":"=IF(M11>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"507","b":true,"al":"center"},{"c":"B12","v":"الفحوصات المعملية وضبط الجودة (كسر المكعبات واختبارات الدمك)"},{"c":"C12","v":"مقطوعية","al":"center"},{"c":"D12","v":95000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":105000,"f":"=D12+E12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":105000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":65000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":63000,"f":"=I12*F12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":42000,"f":"=IF(I12>=1,0,MAX(G12-H12,F12*(1-I12)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":107000,"f":"=H12+K12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":-2000,"f":"=F12-L12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":"🔴 تجاوز","f":"=IF(M12>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","b":true,"al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"508","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B13","v":"مهمات السلامة والصحة المهنية (PPE) واللوحات الإرشادية والإسعافات","bg":"#F1F5F9"},{"c":"C13","v":"مقطوعية","bg":"#F1F5F9","al":"center"},{"c":"D13","v":65000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":65000,"f":"=D13+E13","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":65000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":42000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":42250,"f":"=I13*F13","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":23000,"f":"=IF(I13>=1,0,MAX(G13-H13,F13*(1-I13)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":65000,"f":"=H13+K13","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":0,"f":"=F13-L13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N13","v":"🟢 وفر مالي","f":"=IF(M13>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"509","b":true,"al":"center"},{"c":"B14","v":"رسوم الرخص وتصاريح البلدية والدفاع المدني وإشغال الأرصفة"},{"c":"C14","v":"مقطوعية","al":"center"},{"c":"D14","v":85000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":85000,"f":"=D14+E14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":85000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":85000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J14","v":85000,"f":"=I14*F14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":0,"f":"=IF(I14>=1,0,MAX(G14-H14,F14*(1-I14)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":85000,"f":"=H14+K14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":0,"f":"=F14-L14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":"🟢 وفر مالي","f":"=IF(M14>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","b":true,"al":"center"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"إجمالي WBS 500: مصاريف الموقع وا...","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":2546000,"f":"=SUM(D6:D14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":10000,"f":"=SUM(E6:E14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":2556000,"f":"=SUM(F6:F14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":2556000,"f":"=SUM(G6:G14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":1541000,"f":"=SUM(H6:H14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.602758,"f":"=J15/F15","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"J15","v":1540650,"f":"=SUM(J6:J14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":1026800,"f":"=SUM(K6:K14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":2567800,"f":"=SUM(L6:L14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":-11800,"f":"=SUM(M6:M14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":"⚠️ انحراف","f":"=IF(M15>=0,\"🟢 منضبط\",\"⚠️ انحراف\")","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"WBS 600: مصاريف المقر الرئيسي والتمويل والتأمينات (Head Office & Financing)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":14},{"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":17,"h":52.0,"cells":[{"c":"A17","v":"601","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"تحميل مصاريف الإدارة العامة للمقاول (Head Office Overhead Allocation)","bg":"#F1F5F9"},{"c":"C17","v":"مقطوعية","bg":"#F1F5F9","al":"center"},{"c":"D17","v":1462500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":1462500,"f":"=D17+E17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":1462500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":804375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J17","v":804375.0,"f":"=I17*F17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":658125,"f":"=IF(I17>=1,0,MAX(G17-H17,F17*(1-I17)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":1462500,"f":"=H17+K17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":0,"f":"=F17-L17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N17","v":"🟢 وفر مالي","f":"=IF(M17>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"602","b":true,"al":"center"},{"c":"B18","v":"مصاريف إصدار وتجديد خطابات الضمان البنكية (ابتدائي، دفعة مقدمة، حسن تنفيذ)"},{"c":"C18","v":"مقطوعية","al":"center"},{"c":"D18","v":165000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":165000,"f":"=D18+E18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":165000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":125000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J18","v":123750,"f":"=I18*F18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":41250,"f":"=IF(I18>=1,0,MAX(G18-H18,F18*(1-I18)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":166250,"f":"=H18+K18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":-1250,"f":"=F18-L18","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N18","v":"🔴 تجاوز","f":"=IF(M18>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"603","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B19","v":"وثيقة التأمين الشامل على المشروع وأخطار المقاولين (CAR Policy)","bg":"#F1F5F9"},{"c":"C19","v":"مقطوعية","bg":"#F1F5F9","al":"center"},{"c":"D19","v":185000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":185000,"f":"=D19+E19","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":185000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":185000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J19","v":185000,"f":"=I19*F19","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":0,"f":"=IF(I19>=1,0,MAX(G19-H19,F19*(1-I19)))","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":185000,"f":"=H19+K19","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":0,"f":"=F19-L19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N19","v":"🟢 وفر مالي","f":"=IF(M19>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"604","b":true,"al":"center"},{"c":"B20","v":"تكاليف التسهيلات الائتمانية والتمويل البنكي للمشروع"},{"c":"C20","v":"مقطوعية","al":"center"},{"c":"D20","v":350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":350000,"f":"=D20+E20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":192500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J20","v":192500.0,"f":"=I20*F20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":157500,"f":"=IF(I20>=1,0,MAX(G20-H20,F20*(1-I20)))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":350000,"f":"=H20+K20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M20","v":0,"f":"=F20-L20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N20","v":"🟢 وفر مالي","f":"=IF(M20>=0,\"🟢 وفر مالي\",\"🔴 تجاوز\")","b":true,"al":"center"}]},{"r":21,"h":40.0,"cells":[{"c":"A21","v":"إجمالي WBS 600: مصاريف المقر الر...","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D21","v":2162500,"f":"=SUM(D17:D20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":0,"f":"=SUM(E17:E20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":2162500,"f":"=SUM(F17:F20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":2162500,"f":"=SUM(G17:G20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":1306875,"f":"=SUM(H17:H20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":0.603757,"f":"=J21/F21","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"J21","v":1305625,"f":"=SUM(J17:J20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":856875,"f":"=SUM(K17:K20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":2163750,"f":"=SUM(L17:L20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M21","v":-1250,"f":"=SUM(M17:M20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N21","v":"⚠️ انحراف","f":"=IF(M21>=0,\"🟢 منضبط\",\"⚠️ انحراف\")","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"إجمالي المصاريف غير المباشرة ومقر الشركة (Total Indirect Costs - TIC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D22","v":4708500,"f":"=D15+D21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":10000,"f":"=E15+E21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":4718500,"f":"=F15+F21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":4718500,"f":"=G15+G21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":2847875,"f":"=H15+H21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":0.603216,"f":"=J22/F22","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"J22","v":2846275,"f":"=J15+J21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":1883675,"f":"=K15+K21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":4731550,"f":"=L15+L21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M22","v":-13050,"f":"=M15+M21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N22","v":"🔴 تجاوز","f":"=IF(M22>=0,\"🟢 أداء منضبط\",\"🔴 تجاوز\")","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"التنبؤ بالتدفق النقدي الشهري","maxRow":28,"maxCol":11,"colWidths":[8.0,16.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول التنبؤ بالتدفق النقدي الشهري ومصروفات المشروع حتى التسليم (S-Curve & Monthly Outflow Forecast)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"مقارنة الصرف المخطط والفعلي للأشهر السابقة والتنبؤ بالصرف المستقبلي (Cost to Complete) وحساب أقصى فجوة تمويلية (Peak Cash Deficit)","bg":"#F8FAFC","fg":"#475569","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":72.0,"cells":[{"c":"A4","v":"الشهر","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الفترة الزمنية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الصرف التقديري المخطط (PV)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الصرف الفعلي المسدد (AC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"التدفق المتوقع المستقبلي (CTC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي الصرف (الفعلي + المتوقع)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"تراكمي المخطط (Cumulative PV)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"تراكمي الفعلي/المتوقع (Cum EAC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"التحصيل المالي (Inflow)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"صافي التدفق الشهري","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الرصيد النقدي التراكمي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"M01","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B5","v":"يناير 2026","bg":"#F1F5F9","b":true},{"c":"C5","v":1200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":1150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":1150000,"f":"=D5+E5","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":1200000,"f":"=C5","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":1150000,"f":"=F5","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":3250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":2100000,"f":"=I5-F5","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":2100000,"f":"=J5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"M02","b":true,"al":"center"},{"c":"B6","v":"فبراير 2026","b":true},{"c":"C6","v":1350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":1320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":1320000,"f":"=D6+E6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":2550000,"f":"=G5+C6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":2470000,"f":"=H5+F6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":-470000,"f":"=I6-F6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":1630000,"f":"=K5+J6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"M03","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B7","v":"مارس 2026","bg":"#F1F5F9","b":true},{"c":"C7","v":1500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":1480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":1480000,"f":"=D7+E7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":4050000,"f":"=G6+C7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":3950000,"f":"=H6+F7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":1100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":-380000,"f":"=I7-F7","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":1250000,"f":"=K6+J7","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"M04","b":true,"al":"center"},{"c":"B8","v":"أبريل 2026","b":true},{"c":"C8","v":1650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":1690000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":1690000,"f":"=D8+E8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":5700000,"f":"=G7+C8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":5640000,"f":"=H7+F8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":1350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":-340000,"f":"=I8-F8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":910000,"f":"=K7+J8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"M05","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B9","v":"مايو 2026","bg":"#F1F5F9","b":true},{"c":"C9","v":1800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1850000,"f":"=D9+E9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":7500000,"f":"=G8+C9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":7490000,"f":"=H8+F9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":1500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":-350000,"f":"=I9-F9","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":560000,"f":"=K8+J9","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"M06","b":true,"al":"center"},{"c":"B10","v":"يونيو 2026","b":true},{"c":"C10","v":1950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":1920000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1920000,"f":"=D10+E10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":9450000,"f":"=G9+C10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":9410000,"f":"=H9+F10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":1750000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":-170000,"f":"=I10-F10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":390000,"f":"=K9+J10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"M07","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B11","v":"يوليو 2026","bg":"#F1F5F9","b":true},{"c":"C11","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":2180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":2180000,"f":"=D11+E11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":11550000,"f":"=G10+C11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":11590000,"f":"=H10+F11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":1900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":-280000,"f":"=I11-F11","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":110000,"f":"=K10+J11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"M08","b":true,"al":"center"},{"c":"B12","v":"أغسطس 2026","b":true},{"c":"C12","v":2200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":2240000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":2240000,"f":"=D12+E12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":13750000,"f":"=G11+C12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":13830000,"f":"=H11+F12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":-140000,"f":"=I12-F12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":-30000,"f":"=K11+J12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"M09","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B13","v":"سبتمبر 2026","bg":"#F1F5F9","b":true},{"c":"C13","v":2200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":2190000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":2190000,"f":"=D13+E13","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":15950000,"f":"=G12+C13","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":16020000,"f":"=H12+F13","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":2150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":-40000,"f":"=I13-F13","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":-70000,"f":"=K12+J13","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"M10","b":true,"al":"center"},{"c":"B14","v":"أكتوبر 2026","b":true},{"c":"C14","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":2120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":2120000,"f":"=D14+E14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":18050000,"f":"=G13+C14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":18140000,"f":"=H13+F14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":2200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":80000,"f":"=I14-F14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":10000,"f":"=K13+J14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"M11","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B15","v":"نوفمبر 2026","bg":"#F1F5F9","b":true},{"c":"C15","v":1950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":1980000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":1980000,"f":"=D15+E15","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":20000000,"f":"=G14+C15","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":20120000,"f":"=H14+F15","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":120000,"f":"=I15-F15","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":130000,"f":"=K14+J15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"M12","b":true,"al":"center"},{"c":"B16","v":"ديسمبر 2026","b":true},{"c":"C16","v":1800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":1820000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":1820000,"f":"=D16+E16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":21800000,"f":"=G15+C16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":21940000,"f":"=H15+F16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":1950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":130000,"f":"=I16-F16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":260000,"f":"=K15+J16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"M13","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"يناير 2027","bg":"#F1F5F9","b":true},{"c":"C17","v":1650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":1680000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":1680000,"f":"=D17+E17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":23450000,"f":"=G16+C17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":23620000,"f":"=H16+F17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":1800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":120000,"f":"=I17-F17","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":380000,"f":"=K16+J17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"M14","b":true,"al":"center"},{"c":"B18","v":"فبراير 2027","b":true},{"c":"C18","v":1500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":1520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":1520000,"f":"=D18+E18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":24950000,"f":"=G17+C18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":25140000,"f":"=H17+F18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":1650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":130000,"f":"=I18-F18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":510000,"f":"=K17+J18","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"M15","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B19","v":"مارس 2027","bg":"#F1F5F9","b":true},{"c":"C19","v":1350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":1380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":1380000,"f":"=D19+E19","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":26300000,"f":"=G18+C19","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":26520000,"f":"=H18+F19","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":1500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":120000,"f":"=I19-F19","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":630000,"f":"=K18+J19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"M16","b":true,"al":"center"},{"c":"B20","v":"أبريل 2027","b":true},{"c":"C20","v":1150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":1160000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":1160000,"f":"=D20+E20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":27450000,"f":"=G19+C20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":27680000,"f":"=H19+F20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":1300000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":140000,"f":"=I20-F20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":770000,"f":"=K19+J20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"M17","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B21","v":"مايو 2027","bg":"#F1F5F9","b":true},{"c":"C21","v":950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":960000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":960000,"f":"=D21+E21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":28400000,"f":"=G20+C21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":28640000,"f":"=H20+F21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":1100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":140000,"f":"=I21-F21","bg":"#F1F5F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":910000,"f":"=K20+J21","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"M18","b":true,"al":"center"},{"c":"B22","v":"يونيو 2027","b":true},{"c":"C22","v":650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":640000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":640000,"f":"=D22+E22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":29050000,"f":"=G21+C22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":29280000,"f":"=H21+F22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":2400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":1760000,"f":"=I22-F22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":2670000,"f":"=K21+J22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"الإجمالي الكلي للتدفقات النقدية (Total Cash Flows)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C23","v":29050000,"f":"=SUM(C5:C22)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":18140000,"f":"=SUM(D5:D22)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":11140000,"f":"=SUM(E5:E22)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":29280000,"f":"=SUM(F5:F22)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":29050000,"f":"=G22","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":29280000,"f":"=H22","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":31950000,"f":"=SUM(I5:I22)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":2670000,"f":"=SUM(J5:J22)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":2670000,"f":"=K22","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":28.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":""},{"c":"C24","v":""},{"c":"D24","v":""},{"c":"E24","v":""},{"c":"F24","v":""},{"c":"G24","v":""},{"c":"H24","v":""},{"c":"I24","v":""},{"c":"J24","v":""},{"c":"K24","v":""}]},{"r":25,"h":38.0,"cells":[{"c":"A25","v":"📌 مؤشرات السيولة والفجوة التمويلية القصوى للمشروع (Peak Working Capital & Financing Health)","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"أقصى عجز نقدي تراكمي (Peak Cash Deficit):","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D26","v":-70000,"f":"=MIN(K5:K22)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F26","v":"أقصى فجوة سيولة يحتاج المقاول لتمويلها من خطوط الائتمان البنكية","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"إجمالي الفائض النقدي المتوقع عند التسليم النهائي:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D27","v":2670000,"f":"=K22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F27","v":"صافي التدفق النقدي الإيجابي للشركة بعد الإفراج عن كامل المحجوزات","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"معدل دوران السيولة الشهرية التقديري للمشروع:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D28","v":1626666.666667,"f":"=AVERAGE(F5:F22)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F28","v":"متوسط المصروفات الشهرية الواجب توفيرها لدوران أعمال الموقع","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]}]}]}