{"slug":"construction-schedule-recovery-plan-and-crashing-cost-sheet","sheets":[{"name":"لوحة التحكم ومؤشرات التأخير","maxRow":27,"maxCol":8,"colWidths":[8.0,38.0,14.0,24.0,13.0,13.0,20.0,32.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"لوحة تحكم خطة تدارك التأخير الزمني وضغط أنشطة المشروع (Schedule Recovery & Crashing Dashboard)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"قالب تشغيلي لمهندسي التخطيط والمكتب الفني وإدارة المشاريع لحساب تكاليف الضغط والتسريع (Crashing & Fast-Tracking) وحماية المشروع من غرامات التأخير وفق فيديك FIDIC والكود السعودي SBC","fg":"#475569","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"أولاً: البيانات التعاقدية والزمنية الأساسية للمشروع (Project Baseline & Status)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"اسم المشروع والمالك:","bg":"#F8FAFC","b":true},{"c":"B5","v":"مشروع برج الأبراج السكني والتجاري - شركة التطوير العقاري"},{"c":"C5","v":"قيمة العقد الأصلية (ر.س):","bg":"#F8FAFC","b":true},{"c":"D5","v":28500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":"معدل غرامة التأخير اليومية (ر.س/يوم):","bg":"#F8FAFC","b":true},{"c":"F5","v":12500,"in":true,"al":"center"},{"c":"G5","v":"الحد الأقصى لغرامة التأخير (10%):","bg":"#F8FAFC","b":true},{"c":"H5","v":2850000,"f":"=D5*10%","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":6,"h":104.0,"cells":[{"c":"A6","v":"المقاول العام والاستشاري:","bg":"#F8FAFC","b":true},{"c":"B6","v":"شركة المقاولات الإنشائية المتطورة / مكتب الاستشارات الهندسية"},{"c":"C6","v":"مدة العقد الأصلية (أيام):","bg":"#F8FAFC","b":true},{"c":"D6","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":"التكاليف غير المباشرة للموقع (ر.س/يوم):","bg":"#F8FAFC","b":true},{"c":"F6","v":4200,"in":true,"al":"center"},{"c":"G6","v":"مؤشر أداء الجدول الزمني SPI الحالي:","bg":"#F8FAFC","b":true},{"c":"H6","v":0.83,"in":true,"bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"تاريخ البدء والنهو التعاقدي:","bg":"#F8FAFC","b":true},{"c":"B7","v":"2025/01/15 - 2026/04/10"},{"c":"C7","v":"المدة المنقضية الفعلية (أيام):","bg":"#F8FAFC","b":true},{"c":"D7","v":270,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":"أيام التأخير الإجمالي الحالية (أيام):","bg":"#F8FAFC","b":true},{"c":"F7","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":"أيام الضغط المطلوبة للتدارك الكامل:","bg":"#F8FAFC","b":true},{"c":"H7","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":8,"h":104.0,"cells":[{"c":"A8","v":"تاريخ الإنجاز المتوقع الحالي:","bg":"#F8FAFC","b":true},{"c":"B8","v":"2026/05/25 (تأخير 45 يوماً)"},{"c":"C8","v":"المدة المتبقية التعاقدية (أيام):","bg":"#F8FAFC","b":true},{"c":"D8","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":"حالة المسار الحرج للمشروع:","bg":"#F8FAFC","b":true},{"c":"F8","v":"حرج جداً (سماحية سالبة -45 يوم)"},{"c":"G8","v":"الهدف التشغيلي لخطة التدارك:","bg":"#F8FAFC","b":true},{"c":"H8","v":"استعادة التاريخ التعاقدي الأصلي 100%"}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"ثانياً: مؤشرات الأداء الرئيسية والوفر المالي لخطة التدارك (Key Recovery & Financial KPIs)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"التأخير الزمني الحالي قبل التدارك","bg":"#FEE2E2","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C11","v":"إجمالي الأيام المستردة بالضغط والتوازي","bg":"#DCFCE7","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E11","v":"التكلفة المباشرة الإضافية للتسريع (Crashing)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G11","v":"صافي الوفر المالي المحقق للمقاول","bg":"#DCFCE7","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":45,"f":"=F7","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center","nf":"0\" يوم\"","cs":2},{"skip":true},{"c":"C12","v":52,"f":"='تحليل المسار الحرج والضغط'!K23+'استراتيجيات المسار الموازي'!F9","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center","nf":"0\" يوم\"","cs":2},{"skip":true},{"c":"E12","v":263500,"f":"='تحليل المسار الحرج والضغط'!L23","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\"","cs":2},{"skip":true},{"c":"G12","v":-265500,"f":"='الموازنة والجدوى والوفورات'!G18","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\"","cs":2},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"سماحية سالبة تهدد بغرامات تأخير","bg":"#FEE2E2","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C13","v":"تدارك كامل للمسار الحرج (45 يوماً)","bg":"#DCFCE7","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E13","v":"ورديات إضافية ومعدات ومقاولو باطن مساندون","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G13","v":"توفير غرامات ومصاريف موقع بعد خصم تكلفة الضغط","bg":"#DCFCE7","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"ثالثاً: المقارنة التنفيذية الشاملة بين خطة الأساس والوضع المتأخر وخطة التدارك المقترحة","bg":"#334155","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"عنصر المقارنة والمؤشر الهندسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C16","v":"وحدة القياس","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":"البرنامج التعاقدي الأساسي (Baseline)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E16","v":"الوضع المتوقع قبل التدارك (Delayed)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F16","v":"خطة التدارك المقترحة (Recovery Plan)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G16","v":"صافي الفارق / التحسن (Variance)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H16","v":"الأثر التشغيلي والتعاقدي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B17","v":"تاريخ انتهاء المشروع الكلي","bg":"#F8FAFC"},{"c":"C17","v":"تاريخ","bg":"#F8FAFC","al":"center"},{"c":"D17","v":"2026/04/10","bg":"#F8FAFC","al":"center"},{"c":"E17","v":"2026/05/25","bg":"#F8FAFC","al":"center"},{"c":"F17","v":"2026/04/10","bg":"#F8FAFC","al":"center"},{"c":"G17","v":"استرداد 45 يوماً","bg":"#F8FAFC","al":"center"},{"c":"H17","v":"الالتزام التام بالموعد التعاقدي الأصلي","bg":"#F8FAFC","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":2,"al":"center"},{"c":"B18","v":"إجمالي مدة التنفيذ الكلية"},{"c":"C18","v":"يوم","al":"center"},{"c":"D18","v":450,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":495,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F18","v":450,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":-45,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":"إلغاء فترة التأخير بالكامل وضغط المسار الحرج","al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":3,"bg":"#F8FAFC","al":"center"},{"c":"B19","v":"مؤشر أداء الجدول الزمني SPI","bg":"#F8FAFC"},{"c":"C19","v":"معامل","bg":"#F8FAFC","al":"center"},{"c":"D19","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":0.83,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":0.17,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":"تحسين معدل الإنجاز الشهري واستعادة السيطرة","bg":"#F8FAFC","al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":4,"al":"center"},{"c":"B20","v":"أيام السماحية الكلية للمسار الحرج (Total Float)"},{"c":"C20","v":"يوم","al":"center"},{"c":"D20","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":-45,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F20","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G20","v":45,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":"تحويل السماحية السالبة القاتلة إلى صفر مستقر","al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B21","v":"التكاليف المباشرة الإضافية لتسريع الأنشطة","bg":"#F8FAFC"},{"c":"C21","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"D21","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F21","v":263500,"f":"='تحليل المسار الحرج والضغط'!L23","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":263500,"f":"='تحليل المسار الحرج والضغط'!L23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":"استثمار مدروس في الورديات الإضافية والمعدات","bg":"#F8FAFC","al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":6,"al":"center"},{"c":"B22","v":"التكاليف غير المباشرة للموقع (Site Overheads)"},{"c":"C22","v":"ر.س","al":"center"},{"c":"D22","v":1134000,"f":"=D7*F6","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":1323000,"f":"=(D7+F7)*F6","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F22","v":1134000,"f":"=D7*F6","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":-189000,"f":"=-F7*F6","fg":"#16A34A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H22","v":"توفير مصاريف الإشراف وإيجارات كرافانات الموقع","al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":7,"bg":"#F8FAFC","al":"center"},{"c":"B23","v":"غرامات التأخير المتوقعة (Liquidated Damages)","bg":"#F8FAFC"},{"c":"C23","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"D23","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":562500,"f":"=F7*F5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F23","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":-562500,"f":"=-F7*F5","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H23","v":"حماية المقاول من خصم أقصى غرامات تعاقدية","bg":"#F8FAFC","al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":8,"al":"center"},{"c":"B24","v":"صافي المحصلة المالية للمقاول (Net Financial Position)"},{"c":"C24","v":"ر.س","al":"center"},{"c":"D24","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":-751500,"f":"=-F7*(F5+F6)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F24","v":-265500,"f":"='الموازنة والجدوى والوفورات'!G18","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G24","v":-265500,"f":"='الموازنة والجدوى والوفورات'!G18","fg":"#16A34A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H24","v":"تحقيق وفورات صافية ممتازة بدلاً من خسائر محققة","al":"center"}]},{"r":25,"h":28.0,"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":""}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"رابعاً: مصفوفة مراجعة واعتماد خطة التدارك الرسمية (Official Recovery Plan Sign-off)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"إعداد: مهندس التخطيط والبرامج الزمنية\n(Planning & Scheduling Engineer)\nالتوقيع: ..................... التاريخ: ..../..../2026","bg":"#F8FAFC","b":true,"al":"center","cs":2},{"skip":true},{"c":"C27","v":"مراجعة: مدير مشروع المقاول العام\n(Contractor Project Manager)\nالتوقيع: ..................... التاريخ: ..../..../2026","bg":"#F8FAFC","b":true,"al":"center","cs":2},{"skip":true},{"c":"E27","v":"تدقيق: المهندس المقيم للاستشاري\n(Consultant Resident Engineer)\nالتوقيع: ..................... التاريخ: ..../..../2026","bg":"#F8FAFC","b":true,"al":"center","cs":2},{"skip":true},{"c":"G27","v":"اعتماد: ممثل المالك / مدير المشروع\n(Employer Representative / PM)\nالتوقيع: ..................... التاريخ: ..../..../2026","bg":"#F8FAFC","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"تحليل المسار الحرج والضغط","maxRow":23,"maxCol":13,"colWidths":[12.0,56.0,14.0,13.0,13.0,13.0,20.0,13.0,18.0,12.0,16.0,22.0,48.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"جدول تحليل أنشطة المسار الحرج وتحديد ميل التكلفة وخطة الضغط (CPM Crashing & Cost Slope Analysis)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"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":34.0,"cells":[{"c":"A2","v":"حساب ميل التكلفة لكل يوم (Cost Slope = (Cc - Cn) / (Dn - Dc)) وترتيب أولويات التسريع لاختيار الأنشطة الأقل تكلفة أولاً وفق معايير إدارة المشروعات PMI","fg":"#475569","al":"center","cs":13},{"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":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"كود النشاط\nWBS","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف النشاط الإنشائي ونطاق العمل التفصيلي\n(Scope of Work & Deliverables)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المسار الحرج\n(Critical?)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"المدة الأصلية\nDn (يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"أقصى مدة مضغوطة\nDc (يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"أقصى ضغط متاح\n(Dn - Dc) (يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"التكلفة المباشرة الأصلية\nCn (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"التكلفة المباشرة المضغوطة\nCc (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"ميل التكلفة لليوم\nCost Slope (ر.س/يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"أولوية الضغط\n(Rank)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الأيام المقررة للضغط\nCrash Days (يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"تكلفة الضغط المعتمدة\nTotal Crash Cost (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"آلية التسريع وضغط النشاط\n(Crashing Technique & Resources)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"ACT-101","bg":"#F8FAFC","al":"center"},{"c":"B5","v":"أعمال صب الخرسانة المسلحة للأسقف المتكررة (أدوار 3-6)","bg":"#F8FAFC"},{"c":"C5","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D5","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F5","v":8,"f":"=D5-E5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G5","v":650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":714000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I5","v":8000,"f":"=IF(F5>0,(H5-G5)/F5,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J5","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K5","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L5","v":64000,"f":"=K5*I5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M5","v":"تشغيل وردية ليلية ثانية لأعمال النجارة والحدادة + بوم خرسانة إضافي","bg":"#F8FAFC"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ACT-102","al":"center"},{"c":"B6","v":"أعمال توريد وبناء حوائط البلوك الخرساني المعزول للغرف والممرات"},{"c":"C6","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D6","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":7,"f":"=D6-E6","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":244500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":3500,"f":"=IF(F6>0,(H6-G6)/F6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":2,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L6","v":24500,"f":"=K6*I6","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M6","v":"مضاعفة أطقم البنائين وتأمين ونش رفع مواد لتسريع التشوينات"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"ACT-103","bg":"#F8FAFC","al":"center"},{"c":"B7","v":"أعمال تمديد مواسير التغذية والصرف المعلق وشبكات إطفاء الحريق الأولية","bg":"#F8FAFC"},{"c":"C7","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D7","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":8,"f":"=D7-E7","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":310000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":346000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":4500,"f":"=IF(F7>0,(H7-G7)/F7,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":3,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L7","v":27000,"f":"=K7*I7","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M7","v":"إدخال مقاول باطن تخصصي مساند لشبكات الحريق وتكثيف ساعات العمل","bg":"#F8FAFC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"ACT-104","al":"center"},{"c":"B8","v":"أعمال المحارة والطرطشة والبؤج والأوتار للواجهات والمساحات الداخلية"},{"c":"C8","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D8","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":9,"f":"=D8-E8","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":280000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":320500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":4500,"f":"=IF(F8>0,(H8-G8)/F8,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":4,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L8","v":31500,"f":"=K8*I8","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M8","v":"توفير 3 ماكينات طرطشة ومحارة ميكانيكية + العمل بنظام الورديات"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"ACT-105","bg":"#F8FAFC","al":"center"},{"c":"B9","v":"أعمال العزل المائي والحراري للأسطح واختبار الغمر بالماء 48 ساعة","bg":"#F8FAFC"},{"c":"C9","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D9","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":4,"f":"=D9-E9","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":160000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":182000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":5500,"f":"=IF(F9>0,(H9-G9)/F9,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L9","v":22000,"f":"=K9*I9","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M9","v":"زيادة فرق العزل المتخصصة وتركيب سخانات تسخين البيتومين الإضافية","bg":"#F8FAFC"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"ACT-106","al":"center"},{"c":"B10","v":"أعمال تركيب البلاط والسيراميك والبورسلين للأرضيات والحوائط"},{"c":"C10","v":"لا","al":"center"},{"c":"D10","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":6,"f":"=D10-E10","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":419000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":6500,"f":"=IF(F10>0,(H10-G10)/F10,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":6,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L10","v":0,"f":"=K10*I10","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M10","v":"نشاط غير حرج (سماحية موجبة 8 أيام) - لا حاجة لتحميل تكلفة ضغط"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"ACT-107","bg":"#F8FAFC","al":"center"},{"c":"B11","v":"أعمال سحب أسلاك الكهرباء وتغذية لوحات التوزيع الفرعية DB","bg":"#F8FAFC"},{"c":"C11","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D11","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":6,"f":"=D11-E11","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":195000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":228000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":5500,"f":"=IF(F11>0,(H11-G11)/F11,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":7,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L11","v":27500,"f":"=K11*I11","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M11","v":"زيادة فنيي الكهرباء وتمديد كابلات السحب الميكانيكية","bg":"#F8FAFC"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"ACT-108","al":"center"},{"c":"B12","v":"أعمال التكسيات الخارجية وتثبيت شاسيهات الكلادينج والواجهات الزجاجية"},{"c":"C12","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D12","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":8,"f":"=D12-E12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":540000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":592000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":6500,"f":"=IF(F12>0,(H12-G12)/F12,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":8,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L12","v":39000,"f":"=K12*I12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M12","v":"تأمين سقالات واجهات معلقة كهربائية (Cradles) إضافية في الجهات الأربع"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"ACT-109","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"أعمال تركيب مجاري الهواء (Ductwork) ووحدات مناولة الهواء والتكييف","bg":"#F8FAFC"},{"c":"C13","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D13","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":6,"f":"=D13-E13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":492000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":7000,"f":"=IF(F13>0,(H13-G13)/F13,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":9,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L13","v":14000,"f":"=K13*I13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M13","v":"تصنيع الدكت في مصنع خارجي مسبقاً وتوريده جاهزاً للتركيب المباشر","bg":"#F8FAFC"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"ACT-110","al":"center"},{"c":"B14","v":"أعمال الدهانات الداخلية (وجه تحضيري ومعجون وبطانة)"},{"c":"C14","v":"لا","al":"center"},{"c":"D14","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":5,"f":"=D14-E14","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":205000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":5000,"f":"=IF(F14>0,(H14-G14)/F14,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":10,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L14","v":0,"f":"=K14*I14","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M14","v":"نشاط ذو سماحية موجبة - متابعة الإنتاجية الطبيعية دون ضغط مالي"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"ACT-111","bg":"#F8FAFC","al":"center"},{"c":"B15","v":"أعمال تركيب المصاعد الكهربائية والسكك والماكينات بغرفة المحركات","bg":"#F8FAFC"},{"c":"C15","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D15","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":5,"f":"=D15-E15","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":620000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":665000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":9000,"f":"=IF(F15>0,(H15-G15)/F15,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":11,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L15","v":0,"f":"=K15*I15","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M15","v":"مورد المصاعد ملتزم بالجدول - تم تسريع الاختبارات فقط بدون تكلفة إضافية","bg":"#F8FAFC"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"ACT-112","al":"center"},{"c":"B16","v":"أعمال تركيب الأبواب الخشبية والمعدنية المقاومة للحريق والإكسسوارات"},{"c":"C16","v":"لا","al":"center"},{"c":"D16","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":4,"f":"=D16-E16","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":175000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":199000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":6000,"f":"=IF(F16>0,(H16-G16)/F16,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":12,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L16","v":0,"f":"=K16*I16","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M16","v":"نشاط مسار ثانوي - لا يتطلب تسريعاً مباشراً"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"ACT-113","bg":"#F8FAFC","al":"center"},{"c":"B17","v":"أعمال الأسقف المعلقة (جبس بورد وبلاطات فينيل مقاومة للرطوبة)","bg":"#F8FAFC"},{"c":"C17","v":"لا","bg":"#F8FAFC","al":"center"},{"c":"D17","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":4,"f":"=D17-E17","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":140000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":164000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":6000,"f":"=IF(F17>0,(H17-G17)/F17,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J17","v":13,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L17","v":0,"f":"=K17*I17","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M17","v":"مرتبط بمرحلة ما بعد اختبارات التكييف MEP","bg":"#F8FAFC"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"ACT-114","al":"center"},{"c":"B18","v":"أعمال دهان الوجه النهائي للأبواب والحوائط وتركيب المفاتيح والأفياش"},{"c":"C18","v":"لا","al":"center"},{"c":"D18","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F18","v":4,"f":"=D18-E18","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":110000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":132000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I18","v":5500,"f":"=IF(F18>0,(H18-G18)/F18,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J18","v":14,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L18","v":0,"f":"=K18*I18","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M18","v":"أعمال تشطيبات نهائية لا تؤثر على المسار الحرج الحالي"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"ACT-115","bg":"#F8FAFC","al":"center"},{"c":"B19","v":"أعمال الموقع العام والأرصفة والإنترلوك ومواقف السيارات الخارجية","bg":"#F8FAFC"},{"c":"C19","v":"لا","bg":"#F8FAFC","al":"center"},{"c":"D19","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F19","v":5,"f":"=D19-E19","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G19","v":230000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":262500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I19","v":6500,"f":"=IF(F19>0,(H19-G19)/F19,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J19","v":15,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L19","v":0,"f":"=K19*I19","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M19","v":"يجري تنفيذها بالتوازي المستقل مع الواجهات","bg":"#F8FAFC"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"ACT-116","al":"center"},{"c":"B20","v":"أعمال الفحص والتشغيل التجريبي (Testing & Commissioning) لمنظومة MEP"},{"c":"C20","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D20","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F20","v":4,"f":"=D20-E20","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G20","v":150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":178000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I20","v":7000,"f":"=IF(F20>0,(H20-G20)/F20,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J20","v":16,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K20","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L20","v":14000,"f":"=K20*I20","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M20","v":"تشكيل فريق اختبار مشترك وتكثيف ساعات الفحص والتسليم للاستشاري"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"ACT-117","bg":"#F8FAFC","al":"center"},{"c":"B21","v":"استخراج شهادة إتمام البناء وإطلاق التيار الكهربائي الدائم وموافقة الدفاع المدني","bg":"#F8FAFC"},{"c":"C21","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D21","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F21","v":3,"f":"=D21-E21","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":90000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":108000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I21","v":6000,"f":"=IF(F21>0,(H21-G21)/F21,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J21","v":17,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K21","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L21","v":0,"f":"=K21*I21","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M21","v":"تسريع الإجراءات الإدارية والمتابعة الميدانية بدون ضغط تعاقدي","bg":"#F8FAFC"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"ACT-118","al":"center"},{"c":"B22","v":"تسليم الملاحظات والتسليم الابتدائي للمشروع (Handover & Snag List)"},{"c":"C22","v":"نعم","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"D22","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F22","v":3,"f":"=D22-E22","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":75000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H22","v":93000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I22","v":6000,"f":"=IF(F22>0,(H22-G22)/F22,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J22","v":18,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K22","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L22","v":0,"f":"=K22*I22","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M22","v":"تخصيص طاقم معالجة ملاحظات فوري (Task Force)"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"الإجمالي العام لأنشطة المشروع وخطة الضغط المباشر","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D23","v":463,"f":"=SUM(D5:D22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":364,"f":"=SUM(E5:E22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F23","v":99,"f":"=SUM(F5:F22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":4955000,"f":"=SUM(G5:G22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H23","v":5544500,"f":"=SUM(H5:H22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I23","v":6027.777778,"f":"=AVERAGE(I5:I22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J23","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K23","v":47,"f":"=SUM(K5:K22)","bg":"#FEF08A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L23","v":263500,"f":"=SUM(L5:L22)","bg":"#FEF08A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M23","v":"إجمالي الأيام المضغوطة مباشرة = 40 يوماً (+ 5 أيام بالتوازي Fast-Track)","bg":"#E2E8F0","b":true}]}]},{"name":"استراتيجيات المسار الموازي","maxRow":9,"maxCol":8,"colWidths":[8.0,30.0,46.0,30.0,36.0,16.0,54.0,46.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مصفوفة استراتيجيات المسار الموازي (Fast-Tracking Matrix) وإدارة التداخلات اللوجستية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"تحويل العلاقات التعاقدية من التوالي (Finish-to-Start) إلى التوازي المنطقي (Start-to-Start with Lag) لتوفير الوقت دون تكاليف مباشرة إضافية مع التحوط للمخاطر وفق الكود السعودي SBC","fg":"#475569","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"حزمة العمل والمرحلة الإنشائية\n(Construction Package)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"النشاط القائد والنشاط المتابع\n(Driving & Driven Activities)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العلاقة الأصلية\n(Baseline Logic)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"العلاقة المقترحة بالتوازي\n(Proposed Fast-Track Logic)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الوقت المكتسب\nTime Saved (يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المخاطر الفنية واشتراطات الجودة الإلزامية\n(SBC / ECP Technical Constraints)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجراءات التحكم والسلامة وحالة الاعتماد\n(Risk Control & Consultant Status)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B5","v":"أعمال الهيكل والتشطيبات","bg":"#F8FAFC"},{"c":"C5","v":"الخرسانات المسلحة للأسقف ⬅ حوائط البلوك بالدور الأرضي","bg":"#F8FAFC"},{"c":"D5","v":"FS = 0 (انتهاء صب وفك كامل الأسقف)","bg":"#F8FAFC","al":"center"},{"c":"E5","v":"SS + 7 أيام (بدء المباني بعد فك شدة السقف المعني مباشرة)","bg":"#F8FAFC","al":"center"},{"c":"F5","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G5","v":"التأكد من عدم تحميل البلوك الخرساني على أسقف لم تصل لمقاومة 28 يوم وفق SBC 304","bg":"#F8FAFC"},{"c":"H5","v":"تحديد مسارات آمنة لتشوين المواد واعتماد خطة السلامة - معتمد مشروط","bg":"#F8FAFC"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"al":"center"},{"c":"B6","v":"أعمال التأسيسات المعمارية الكهروميكانيكية"},{"c":"C6","v":"بناء حوائط البلوك ⬅ تمديدات مواسير الكهرباء والسباكة"},{"c":"D6","v":"FS = 0 (انتهاء مباني كامل الدور)","al":"center"},{"c":"E6","v":"SS + 3 أيام (بدء التكسير والتمديد بمجرد تصلب قواطيع الغرف)","al":"center"},{"c":"F6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":"حظر التكسير العشوائي واستخدام الصاروخ المزدوج لمنع شروخ البلوك"},{"c":"H6","v":"استلام استشاري مرحلي لكل شقة مستقلة - معتمد"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","al":"center"},{"c":"B7","v":"أعمال المحارة والأسقف المعلقة","bg":"#F8FAFC"},{"c":"C7","v":"أعمال المحارة الداخلية ⬅ تمديدات دكت التكييف ومكافحة الحريق","bg":"#F8FAFC"},{"c":"D7","v":"FS = 0 (جفاف المحارة بالكامل)","bg":"#F8FAFC","al":"center"},{"c":"E7","v":"SS + 5 أيام (تركيب شبكات السقف المعلقة في الغرف المنجزة محارتها)","bg":"#F8FAFC","al":"center"},{"c":"F7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":"حماية مجاري الهواء من رذاذ الأسمنت وتغطية مخارج الهواء بالبلاستيك","bg":"#F8FAFC"},{"c":"H7","v":"تنسيق خرائط التنسيق المشترك (Composite Drawings) - معتمد","bg":"#F8FAFC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"al":"center"},{"c":"B8","v":"أعمال الواجهات والعزل الخارجي"},{"c":"C8","v":"العزل المائي للأسطح ⬅ تركيب شاسيهات الكلادينج والرخام"},{"c":"D8","v":"FS = 0 (انتهاء اختبار العزل واختبار المطر)","al":"center"},{"c":"E8","v":"SS + 4 أيام (بدء الواجهات السفلية بالتوازي مع عزل السطح)","al":"center"},{"c":"F8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":"منع أي تثبيت ميكانيكي يخترق طبقات العزل الرأسي للدرsms (Parapet)"},{"c":"H8","v":"فصل مناطق العمل بسقالات حماية معلقة مستقلة - معتمد"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"إجمالي الأيام الموفرة عبر استراتيجيات المسار الموازي بدون أي تكاليف إضافية (Total Fast-Tracking Saved Days)","bg":"#E2E8F0","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F9","v":5,"f":"=SUM(F5:F8)","bg":"#FEF08A","fg":"#16A34A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":"وفر زمني صافٍ قدره 5 أيام يضاف إلى الأيام المضغوطة بالورديات (40 يوماً) ليحقق تدارك 45 يوماً بالكامل","bg":"#E2E8F0","b":true,"cs":2},{"skip":true}]}]},{"name":"الموازنة والجدوى والوفورات","maxRow":18,"maxCol":8,"colWidths":[38.0,18.0,24.0,22.0,13.0,24.0,13.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"الموازنة المالية وتحليل الجدوى الاقتصادية وضغط التكاليف (Time-Cost Trade-off & Optimization)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"تحليل المقايضة بين تكاليف الضغط المباشرة والوفر المحقق من تجنب غرامات التأخير وتكاليف الموقع غير المباشرة لتحديد نقطة الضغط المثلى (Optimal Crashing Point)","fg":"#475569","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"أولاً: المعايير والمحددات المالية اليومية (Daily Cost Parameters & Savings Rates)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":128.0,"cells":[{"c":"A5","v":"قيمة العقد الإجمالية التعاقدية (ر.س):","bg":"#F8FAFC","b":true},{"c":"B5","v":28500000,"f":"='لوحة التحكم ومؤشرات التأخير'!D5","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C5","v":"غرامة التأخير اليومية التعاقدية (ر.س/يوم):","bg":"#F8FAFC","b":true},{"c":"D5","v":12500,"f":"='لوحة التحكم ومؤشرات التأخير'!F5","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":"المصاريف اليومية غير المباشرة للموقع (ر.س/يوم):","bg":"#F8FAFC","b":true},{"c":"F5","v":4200,"f":"='لوحة التحكم ومؤشرات التأخير'!F6","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G5","v":"إجمالي تكلفة التأخير اليومية على المشروع (ر.س/يوم):","bg":"#F8FAFC","b":true},{"c":"H5","v":16700,"f":"=D5+F5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"ثانياً: جدول تحليل سيناريوهات الضغط المرحلية والتوفير المالي التراكمي (Crashing Trade-off Schedule)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":128.0,"cells":[{"c":"A8","v":"السيناريو\n(Scenario)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"أيام الضغط والتسريع التراكمية\nDays Compressed (يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"التكلفة المباشرة الإضافية للضغط\nCumulative Crash Cost (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"التكاليف غير المباشرة الموفرة\nIndirect Cost Saved (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"غرامات التأخير المتجنبة\nPenalties Avoided (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي الوفر المالي الإجمالي\nTotal Gross Savings (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"صافي الوفر المالي للمقاول\nNet Financial Benefit (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"معامل العائد على تكلفة الضغط\nBenefit-Cost Ratio (BCR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"سيناريو 0 (الوضع الراهن بدون ضغط)","bg":"#F8FAFC"},{"c":"B9","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C9","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":0,"f":"=B9*$F$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":0,"f":"=B9*$D$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":0,"f":"=D9+E9","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":0,"f":"=F9-C9","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":0,"f":"=IF(C9>0,F9/C9,0)","bg":"#F8FAFC","al":"center","nf":"0.00\"x\""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"سيناريو 1 (تسريع خفيف 5 أيام)"},{"c":"B10","v":5,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C10","v":24500,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":0,"f":"=B10*$F$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":0,"f":"=B10*$D$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":0,"f":"=D10+E10","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":-24500,"f":"=F10-C10","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":0,"f":"=IF(C10>0,F10/C10,0)","al":"center","nf":"0.00\"x\""}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"سيناريو 2 (تسريع 10 أيام)","bg":"#F8FAFC"},{"c":"B11","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C11","v":52000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":0,"f":"=B11*$F$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":0,"f":"=B11*$D$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":0,"f":"=D11+E11","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":-52000,"f":"=F11-C11","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":0,"f":"=IF(C11>0,F11/C11,0)","bg":"#F8FAFC","al":"center","nf":"0.00\"x\""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"سيناريو 3 (تسريع 15 يوماً)"},{"c":"B12","v":15,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C12","v":81500,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":0,"f":"=B12*$F$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":0,"f":"=B12*$D$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":0,"f":"=D12+E12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":-81500,"f":"=F12-C12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":0,"f":"=IF(C12>0,F12/C12,0)","al":"center","nf":"0.00\"x\""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"سيناريو 4 (تسريع 20 يوماً)","bg":"#F8FAFC"},{"c":"B13","v":20,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C13","v":114000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":0,"f":"=B13*$F$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":0,"f":"=B13*$D$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":0,"f":"=D13+E13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":-114000,"f":"=F13-C13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":0,"f":"=IF(C13>0,F13/C13,0)","bg":"#F8FAFC","al":"center","nf":"0.00\"x\""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"سيناريو 5 (تسريع 25 يوماً)"},{"c":"B14","v":25,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C14","v":148500,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":0,"f":"=B14*$F$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":0,"f":"=B14*$D$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":0,"f":"=D14+E14","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":-148500,"f":"=F14-C14","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":0,"f":"=IF(C14>0,F14/C14,0)","al":"center","nf":"0.00\"x\""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"سيناريو 6 (تسريع 30 يوماً)","bg":"#F8FAFC"},{"c":"B15","v":30,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C15","v":185000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":0,"f":"=B15*$F$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":0,"f":"=B15*$D$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":0,"f":"=D15+E15","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":-185000,"f":"=F15-C15","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":0,"f":"=IF(C15>0,F15/C15,0)","bg":"#F8FAFC","al":"center","nf":"0.00\"x\""}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"سيناريو 7 (تسريع 35 يوماً)"},{"c":"B16","v":35,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C16","v":224000,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":0,"f":"=B16*$F$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":0,"f":"=B16*$D$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":0,"f":"=D16+E16","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":-224000,"f":"=F16-C16","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":0,"f":"=IF(C16>0,F16/C16,0)","al":"center","nf":"0.00\"x\""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"سيناريو 8 (تسريع 40 يوماً)","bg":"#F8FAFC"},{"c":"B17","v":40,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C17","v":265500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":0,"f":"=B17*$F$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":0,"f":"=B17*$D$5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":0,"f":"=D17+E17","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":-265500,"f":"=F17-C17","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":0,"f":"=IF(C17>0,F17/C17,0)","bg":"#F8FAFC","al":"center","nf":"0.00\"x\""}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"سيناريو 9 (التدارك الكامل 45 يوماً)"},{"c":"B18","v":45,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"C18","v":265500,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D18","v":0,"f":"=B18*$F$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":0,"f":"=B18*$D$5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F18","v":0,"f":"=D18+E18","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":-265500,"f":"=F18-C18","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":0,"f":"=IF(C18>0,F18/C18,0)","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center","nf":"0.00\"x\""}]}]},{"name":"خطة الموارد والورديات الإضافية","maxRow":15,"maxCol":11,"colWidths":[12.0,48.0,18.0,14.0,16.0,18.0,16.0,13.0,20.0,16.0,24.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"خطة حشد الموارد البشرية والمعدات والورديات الإضافية للتسريع (Resource Acceleration & Night Shift Plan)","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":34.0,"cells":[{"c":"A2","v":"حساب احتياجات أطقم العمالة والمعدات للوردية الليلية وساعات العمل الإضافية وتطبيق معامل هبوط إنتاجية العمل الليلي (Productivity Loss = 15%) وفق معايير AACE 25R-03 ونظام العمل","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":"كود المورد\nRes ID","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف طاقم العمالة / المعدة الإنشائية\n(Resource / Trade Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"فئة المورد\n(Category)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العدد الأساسي\nBaseline","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"العمالة المضافة بالوردية 2\nExtra Shift","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الأجر اليومي القياسي\nRate (ر.س/يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"معامل الأجر الإضافي\nOvertime Mult","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"معامل كفاءة العمل الليلي\nNight Factor","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"التكلفة اليومية الإضافية\nDaily Extra Cost (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"أيام التشغيل المخططة\nWorking Days (يوم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"إجمالي ميزانية المورد الإضافية\nTotal Extra Budget (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"RES-01","bg":"#F8FAFC","al":"center"},{"c":"B5","v":"طاقم نجارة مسلحة متكامل (معلم + مساعدين)","bg":"#F8FAFC"},{"c":"C5","v":"عمالة ماهرة","bg":"#F8FAFC","al":"center"},{"c":"D5","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F5","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G5","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H5","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I5","v":1080,"f":"=E5*F5*G5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J5","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K5","v":32400,"f":"=I5*J5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"RES-02","al":"center"},{"c":"B6","v":"طاقم حدادة مسلحة متكامل (حداد رئيسي + مساعدين)"},{"c":"C6","v":"عمالة ماهرة","al":"center"},{"c":"D6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H6","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I6","v":1125,"f":"=E6*F6*G6","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":33750,"f":"=I6*J6","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"RES-03","bg":"#F8FAFC","al":"center"},{"c":"B7","v":"طاقم بناء بلوك خرساني معزول (بنا + عمال تشوين)","bg":"#F8FAFC"},{"c":"C7","v":"عمالة ماهرة","bg":"#F8FAFC","al":"center"},{"c":"D7","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H7","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I7","v":660,"f":"=E7*F7*G7","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":16500,"f":"=I7*J7","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"RES-04","al":"center"},{"c":"B8","v":"طاقم محارة وبياض (مبيض + عمال خلط وتشوين)"},{"c":"C8","v":"عمالة ماهرة","al":"center"},{"c":"D8","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":230,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H8","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I8","v":1035,"f":"=E8*F8*G8","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":31050,"f":"=I8*J8","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"RES-05","bg":"#F8FAFC","al":"center"},{"c":"B9","v":"فني كهربائي تمديدات وسحب كابلات","bg":"#F8FAFC"},{"c":"C9","v":"عمالة فنية","bg":"#F8FAFC","al":"center"},{"c":"D9","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H9","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I9","v":660,"f":"=E9*F9*G9","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":16500,"f":"=I9*J9","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"RES-06","al":"center"},{"c":"B10","v":"فني ميكانيكا وتكييف وصاج دكت"},{"c":"C10","v":"عمالة فنية","al":"center"},{"c":"D10","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H10","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I10","v":720,"f":"=E10*F10*G10","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":18000,"f":"=I10*J10","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"RES-07","bg":"#F8FAFC","al":"center"},{"c":"B11","v":"عمالة عادية مساندة وأعمال نظافة ونقل مخلفات","bg":"#F8FAFC"},{"c":"C11","v":"عمالة مساندة","bg":"#F8FAFC","al":"center"},{"c":"D11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":130,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H11","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I11","v":1170,"f":"=E11*F11*G11","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":40950,"f":"=I11*J11","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"RES-08","al":"center"},{"c":"B12","v":"مهندس موقع مشرف وردية ليلية + ضابط سلامة HSE"},{"c":"C12","v":"إشراف هندسي","al":"center"},{"c":"D12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I12","v":825,"f":"=E12*F12*G12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":28875,"f":"=I12*J12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"RES-09","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"مضخة خرسانة متحركة إضافية (بوم خرسانة)","bg":"#F8FAFC"},{"c":"C13","v":"معدات ثقيلة","bg":"#F8FAFC","al":"center"},{"c":"D13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I13","v":1800,"f":"=E13*F13*G13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":14400,"f":"=I13*J13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"RES-10","al":"center"},{"c":"B14","v":"أبراج إنارة موقع ومولدات كهرباء صامتة (Tower Lights)"},{"c":"C14","v":"تجهيزات لوجستية","al":"center"},{"c":"D14","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I14","v":1400,"f":"=E14*F14*G14","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":49000,"f":"=I14*J14","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"إجمالي ميزانية حشد الموارد الإضافية والورديات الليلية","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":33,"f":"=SUM(D5:D14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":27,"f":"=SUM(E5:E14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G15","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H15","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I15","v":10475,"f":"=SUM(I5:I14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K15","v":281425,"f":"=SUM(K5:K14)","bg":"#FEF08A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]}]},{"name":"التحقق والاعتماد التعاقدي","maxRow":19,"maxCol":7,"colWidths":[8.0,54.0,28.0,18.0,38.0,54.0,30.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"قائمة التحقق التعاقدية والفنية لاعتماد خطة التدارك (FIDIC 8.6 & SBC Contractual Audit)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"مراجعة استيفاء المقاول للمتطلبات التعاقدية لمعدل سير العمل (Rate of Progress) وفق فيديك وتراخيص العمل الليلي والسلامة المهنية OSHA قبل الاعتماد النهائي","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"بند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"متطلب التحقق التعاقدي والتنظيمي\n(Contractual & Technical Requirement)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المرجع التعاقدي / الكود\n(Governing Code / Clause)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"حالة الاستيفاء\n(Compliance Status)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المستند الداعم المرفق\n(Supporting Document)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"ملاحظات وتوجيهات الاستشاري المشرف\n(Consultant Directions & Requirements)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الإجراء التصحيحي المطلوب\n(Action Required)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B5","v":"تقديم إشعار رسمي وتبرير أسباب التأخير وتحديد مسؤولية الأطراف بدقة","bg":"#F8FAFC"},{"c":"C5","v":"FIDIC Red Book Sub-Clause 8.6","bg":"#F8FAFC","al":"center"},{"c":"D5","v":"مستوفى","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center"},{"c":"E5","v":"خطاب المقاول الرسمي رقم CR-REC-014","bg":"#F8FAFC"},{"c":"F5","v":"تم التحقق من أن التأخير ناتج عن بطء إنتاجية المقاول وليس عن تغييرات المالك","bg":"#F8FAFC"},{"c":"G5","v":"لا يوجد","bg":"#F8FAFC","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"al":"center"},{"c":"B6","v":"تقديم جدول زمني معدل (Revised Programme) بصيغة Primavera P6 يوضح المسار الحرج"},{"c":"C6","v":"FIDIC Sub-Clause 8.3 & SBC","al":"center"},{"c":"D6","v":"مستوفى","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center"},{"c":"E6","v":"ملف XER المحدث + تقرير المسار الحرج CPM"},{"c":"F6","v":"السماحية الكلية للمسار الحرج بعد التدارك أصبحت 0 يوماً وتاريخ الإنجاز مطابق للعقد"},{"c":"G6","v":"اعتماد الملف كخط أساس تشغيلي جديد","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","al":"center"},{"c":"B7","v":"فصل الأنشطة القابلة للضغط (Crashing) وتحديد ميزانية التكلفة المباشرة الإضافية","bg":"#F8FAFC"},{"c":"C7","v":"PMI Practice Standard for Scheduling","bg":"#F8FAFC","al":"center"},{"c":"D7","v":"مستوفى","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center"},{"c":"E7","v":"شيت تحليل ميل التكلفة وجداول الموازنة المالية","bg":"#F8FAFC"},{"c":"F7","v":"المقاول يقر بتحمل كامل تكاليف التسريع دون مطالبة المالك بأي فروق أسعار","bg":"#F8FAFC"},{"c":"G7","v":"التزام تعاقدي كتابي ملزم","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"al":"center"},{"c":"B8","v":"مراجعة سلامة العلاقات المتوازية (Fast-Tracking Logic) وضمان عدم الإخلال بجودة الخرسانات"},{"c":"C8","v":"الكود السعودي للمباني SBC 304","al":"center"},{"c":"D8","v":"مستوفى مع ملاحظات","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center"},{"c":"E8","v":"مصفوفة فك الشدات وتقارير كسر المكعبات 7 أيام"},{"c":"F8","v":"حظر تحميل أي طوابق بمواد البناء قبل وصول الخرسانة لمقاومة الكسر التصميمية 28 يوم"},{"c":"G8","v":"مراقبة مهندس الموقع الإنشائي يومياً","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B9","v":"استخراج تصاريح البلدية للعمل الليلي وتصاريح الضوضاء في النطاق السكني","bg":"#F8FAFC"},{"c":"C9","v":"لوائح وزارة الشؤون البلدية والقروية","bg":"#F8FAFC","al":"center"},{"c":"D9","v":"مستوفى","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center"},{"c":"E9","v":"رخصة بلدية سارية للعمل المسائي حتى 2 صباحاً","bg":"#F8FAFC"},{"c":"F9","v":"الالتزام بعدم تشغيل المعدات المحدثة لضوضاء عالية (مثل التكسير الميكانيكي) بعد 11 مساءً","bg":"#F8FAFC"},{"c":"G9","v":"حصر العمل الليلي في النجارة والتسليح","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"al":"center"},{"c":"B10","v":"اعتماد خطة السلامة والصحة المهنية للعمل الليلي وتوفير شدة إضاءة كافية"},{"c":"C10","v":"OSHA 1926.56 & ISO 45001","al":"center"},{"c":"D10","v":"مستوفى","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center"},{"c":"E10","v":"تقرير قياس شدة الإضاءة (Lux Level Test Report)"},{"c":"F10","v":"تأمين 150 لوكس لجميع مناطق حركة العمال وسقالات الواجهات المعلقة"},{"c":"G10","v":"فحص أبراج الإنارة أسبوعياً","al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","al":"center"},{"c":"B11","v":"توفير مهندس جودة QC ومراقب سلامة متفرغين للوردية الليلية","bg":"#F8FAFC"},{"c":"C11","v":"اشتراطات خطة الجودة للمشروع PQP","bg":"#F8FAFC","al":"center"},{"c":"D11","v":"مستوفى","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center"},{"c":"E11","v":"بيان أسماء وتكليف الطاقم الهندسي المسائي","bg":"#F8FAFC"},{"c":"F11","v":"تواجد دائم في الموقع أثناء صب الخرسانات وتركيب حديد التسليح","bg":"#F8FAFC"},{"c":"G11","v":"تسليم يومي لدفتر أحوال الوردية","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"al":"center"},{"c":"B12","v":"تأمين التدفقات النقدية ومستحقات مقاولي الباطن المسرعين لضمان عدم توقف العمل"},{"c":"C12","v":"IFRS 15 & إدارة السيولة للمقاولات","al":"center"},{"c":"D12","v":"مستوفى","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center"},{"c":"E12","v":"جدول التدفق النقدي المتوقع وموافقات البنوك"},{"c":"F12","v":"صرف دفعات مقاولي الباطن أسبوعياً لضمان استمرار إنتاجية الأطقم المضاعفة"},{"c":"G12","v":"مراجعة دورية مع المدير المالي","al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","al":"center"},{"c":"B13","v":"تسريع سلاسل التوريد واعتماد المواد الحرجة (Duct, Cladding, Cables)","bg":"#F8FAFC"},{"c":"C13","v":"كود إدارة المشروعات وإدارة الإمداد","bg":"#F8FAFC","al":"center"},{"c":"D13","v":"مستوفى","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center"},{"c":"E13","v":"أوامر الشراء المؤكدة (Purchase Orders)","bg":"#F8FAFC"},{"c":"F13","v":"تأكيد وصول شحنات الكلادينج ودكت التكييف إلى مستودع الموقع مسبقاً","bg":"#F8FAFC"},{"c":"G13","v":"تفتيش المواد فور وصولها بالموقع","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"al":"center"},{"c":"B14","v":"ربط اعتماد خطة التدارك بمستخلصات الإنجاز اللاحقة وتطبيق الغرامات فوراً حال الإخلال"},{"c":"C14","v":"شروط العقد العامة للمقاولات","al":"center"},{"c":"D14","v":"مستوفى","bg":"#DCFCE7","fg":"#16A34A","b":true,"al":"center"},{"c":"E14","v":"ملحق اتفاقية الالتزام بخطة التدارك"},{"c":"F14","v":"إذا لم يسترد المقاول التأخير خلال 60 يوماً من بدء الخطة، يُعاد تفعيل غرامات التأخير فوراً"},{"c":"G14","v":"متابعة أسبوعية صارمة مع الاستشاري","al":"center"}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"قرار وتوصية المهندس الاستشاري المشرف (Consultant Disposition & Final Decision)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"حالة الاعتماد: [ ] معتمد بدون ملاحظات (Code A)    [X] معتمد مع الالتزام التام بالملاحظات الإنشائية والسلامة (Code B)    [ ] إعادة تقديم مع التعديل (Code C)\nالتوصية الهندسية: تمت مراجعة خطة تدارك التأخير الزمني المقدمة من المقاول، وتعتبر مقبولة فنياً لتعويض التأخير البالغ 45 يوماً عبر ضغط أنشطة المسار الحرج والمسار الموازي المنطقي.\nيتحمل المقاول وحده كامل النفقات المباشرة الناشئة عن التسريع، ويلتزم بتقديم تقرير تقدم أسبوعي مفصل لقياس استرداد الأيام الفعلية بموجب مؤشر SPI.","bg":"#F8FAFC","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"الاعتمادات والتوقيعات الرسمية لتفعيل خطة التدارك بالموقع","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":75.0,"cells":[{"c":"A19","v":"المقاول العام (مدير المشروع):\nالاسم: ........................................\nالتوقيع: ..................... التاريخ: ..../..../2026","bg":"#F8FAFC","b":true,"al":"center","cs":2},{"skip":true},{"c":"C19","v":"المهندس الاستشاري (المهندس المقيم):\nالاسم: ........................................\nالتوقيع: ..................... التاريخ: ..../..../2026","bg":"#F8FAFC","b":true,"al":"center","cs":2},{"skip":true},{"c":"E19","v":"إدارة المشروع / ممثل المالك:\nالاسم: ........................................\nالتوقيع: ..................... التاريخ: ..../..../2026","bg":"#F8FAFC","b":true,"al":"center","cs":2},{"skip":true},{"c":"G19","v":"ختم اعتماد الاستشاري الرسمي\n\n[............................]","bg":"#F8FAFC","b":true,"al":"center"}]}]}]}