{"slug":"contractor-bid-comparison-and-technical-financial-evaluation-matrix-sheet","sheets":[{"name":"1_مصفوفة_التقييم_الفني","maxRow":15,"maxCol":11,"colWidths":[16.0,60.0,19.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة التقييم الفني الموزون للمظاريف الفنية للمقاولين والموردين (Technical Bid Evaluation — BOQ-MGT-215)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":"تقييم القدرات الفنية، سابقة الأعمال، الملاءة المالية، البرنامج الزمني، ومنظومة الجودة والسلامة وتحديد المتنافسين المؤهلين لفتح المظروف المالي","bg":"#1E293B","fg":"#E2E8F0","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":3,"h":52.0,"cells":[{"c":"A3","v":"اسم المناقصة والمشروع:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C3","v":"مناقصة تنفيذ وتشطيب المجمع الإداري التجاري — رقم TND-2026-215","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F3","v":"الحد الأدنى للاجتياز الفني (درجة التأهيل):","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"H3","v":70,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I3","v":"وزن المظروف الفني في التقييم المدمج:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"K3","v":0.4,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"جدول التقييم الفني الموزون للعروض المقدمة (الخلايا الصفراء لدرجة التقييم من 100 ويُحسب الوزن المرجح تلقائياً)","bg":"#1E3A8A","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":5,"h":104.0,"cells":[{"c":"A5","v":"كود المعيار","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"معيار التقييم الفني وعناصر الفحص للمظروف الفني","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوزن النسبي (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"المقاول (1): البناء المتطور — درجة (/100)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المقاول (1): النقاط الموزونة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"المقاول (2): الرواد للمقاولات — درجة (/100)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"المقاول (2): النقاط الموزونة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"المقاول (3): الصرح الهندسي — درجة (/100)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"المقاول (3): النقاط الموزونة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"المقاول (4): الإعمار الحديثة — درجة (/100)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"المقاول (4): النقاط الموزونة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":199.9,"cells":[{"c":"A6","v":"TEC-01","b":true,"al":"center"},{"c":"B6","v":"سابقة الأعمال المماثلة وحجم المشاريع المنجزة وشهادات الاستلام النهائي خلال آخر 5 سنوات"},{"c":"C6","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D6","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"E6","v":18.4,"f":"=ROUND(C6*D6,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":86,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"G6","v":17.2,"f":"=ROUND(C6*F6,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I6","v":15.6,"f":"=ROUND(C6*H6,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"K6","v":13,"f":"=ROUND(C6*J6,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":175.9,"cells":[{"c":"A7","v":"TEC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"الكفاءة الفنية والخبرات العملية لطاقم إدارة المشروع والمهندسين المقيمين (Project Key Staff)","bg":"#F8FAFC"},{"c":"C7","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D7","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"E7","v":13.5,"f":"=ROUND(C7*D7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"G7","v":13.2,"f":"=ROUND(C7*F7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I7","v":11.25,"f":"=ROUND(C7*H7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"K7","v":9.3,"f":"=ROUND(C7*J7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":175.9,"cells":[{"c":"A8","v":"TEC-03","b":true,"al":"center"},{"c":"B8","v":"الملاءة المالية وحجم التسهيلات الائتمانية البنكية والقوائم المالية المدققة ورأس المال العامل"},{"c":"C8","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D8","v":88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"E8","v":13.2,"f":"=ROUND(C8*D8,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"G8","v":13.5,"f":"=ROUND(C8*F8,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":80,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I8","v":12,"f":"=ROUND(C8*H8,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"K8","v":9,"f":"=ROUND(C8*J8,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":175.9,"cells":[{"c":"A9","v":"TEC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"جودة البرنامج الزمني التفصيلي (Primavera P6) ومنهجية التنفيذ والتوريد (Method Statement)","bg":"#F8FAFC"},{"c":"C9","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":94,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"E9","v":14.1,"f":"=ROUND(C9*D9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":84,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"G9","v":12.6,"f":"=ROUND(C9*F9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":74,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I9","v":11.1,"f":"=ROUND(C9*H9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"K9","v":8.7,"f":"=ROUND(C9*J9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":151.9,"cells":[{"c":"A10","v":"TEC-05","b":true,"al":"center"},{"c":"B10","v":"القدرة المعداتية وحجم الأسطول الهندسي المملوك والشدات المعدنية والروافع البرجية"},{"c":"C10","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"E10","v":9,"f":"=ROUND(C10*D10,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"G10","v":8.2,"f":"=ROUND(C10*F10,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":76,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I10","v":7.6,"f":"=ROUND(C10*H10,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"K10","v":6.5,"f":"=ROUND(C10*J10,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":199.9,"cells":[{"c":"A11","v":"TEC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"خطة ضبط وتوكيد الجودة للمشروع (PQP) وشهادات الأيزو (ISO 9001) ونظام الفحص والاستلام","bg":"#F8FAFC"},{"c":"C11","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"E11","v":9.2,"f":"=ROUND(C11*D11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"G11","v":8.5,"f":"=ROUND(C11*F11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I11","v":7.2,"f":"=ROUND(C11*H11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"K11","v":6,"f":"=ROUND(C11*J11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":199.9,"cells":[{"c":"A12","v":"TEC-07","b":true,"al":"center"},{"c":"B12","v":"خطة السلامة والصحة المهنية (HSE Plan) وسجل ساعات العمل الآمنة ومعدلات الإصابات (LTIFR)"},{"c":"C12","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"E12","v":8.8,"f":"=ROUND(C12*D12,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":86,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"G12","v":8.6,"f":"=ROUND(C12*F12,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I12","v":7.5,"f":"=ROUND(C12*H12,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"K12","v":5.5,"f":"=ROUND(C12*J12,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":199.9,"cells":[{"c":"A13","v":"TEC-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"نسبة المحتوى المحلي وقائمة المصنعين والموردين ومقاولي الباطن المقترحين بالعرض الفني","bg":"#F8FAFC"},{"c":"C13","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"E13","v":4.5,"f":"=ROUND(C13*D13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":84,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"G13","v":4.2,"f":"=ROUND(C13*F13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I13","v":3.9,"f":"=ROUND(C13*H13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0"},{"c":"K13","v":3.2,"f":"=ROUND(C13*J13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"إجمالي النقاط الفنية الموزونة للمتنافسين (من 100 نقطة)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C14","v":1,"f":"=SUM(C6:C13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"D14","v":90.5,"f":"=AVERAGE(D6:D13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.0"},{"c":"E14","v":90.7,"f":"=SUM(E6:E13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":85.625,"f":"=AVERAGE(F6:F13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.0"},{"c":"G14","v":86,"f":"=SUM(G6:G13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":76,"f":"=AVERAGE(H6:H13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.0"},{"c":"I14","v":76.15,"f":"=SUM(I6:I13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":61.125,"f":"=AVERAGE(J6:J13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.0"},{"c":"K14","v":61.2,"f":"=SUM(K6:K13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"قرار التأهيل الفني وفتح المظروف المالي (حد الاجتياز ≥ 70 نقطة)","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":"مستبعد فنياً (أقل من حد التأهيل)","f":"=IF(E14>=$H$3,\"مؤهل فنياً لفتح المظروف المالي\",\"مستبعد فنياً (أقل من حد التأهيل)\")","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true},{"c":"F15","v":"مستبعد فنياً (أقل من حد التأهيل)","f":"=IF(G14>=$H$3,\"مؤهل فنياً لفتح المظروف المالي\",\"مستبعد فنياً (أقل من حد التأهيل)\")","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true},{"c":"H15","v":"مستبعد فنياً (أقل من حد التأهيل)","f":"=IF(I14>=$H$3,\"مؤهل فنياً لفتح المظروف المالي\",\"مستبعد فنياً (أقل من حد التأهيل)\")","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true},{"c":"J15","v":"مستبعد فنياً (أقل من حد التأهيل)","f":"=IF(K14>=$H$3,\"مؤهل فنياً لفتح المظروف المالي\",\"مستبعد فنياً (أقل من حد التأهيل)\")","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"2_تحليل_ومقارنة_العروض_المالية","maxRow":15,"maxCol":14,"colWidths":[16.0,60.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"كشف تفريغ ومقارنة العروض المالية لبنود المقايسة مع الموازنة التقديرية للمالك (Financial Bid Comparison & PTE)","bg":"#0F172A","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":52.0,"cells":[{"c":"A2","v":"مقارنة الفئات السعرية وإجماليات البنود بين المقاولين والموازنة التقديرية (PTE)، وتحديد أقل الأسعار وكشف الفئات الشاذة أو غير المتوازنة (> ±20%)","bg":"#1E293B","fg":"#E2E8F0","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":3,"h":38.0,"cells":[{"c":"A3","v":"جدول مقارنة الفئات السعرية وإجماليات بنود المقايسة (الخلايا الصفراء لفئات أسعار المقاولين والموازنة التقديرية)","bg":"#1E3A8A","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":4,"h":104.0,"cells":[{"c":"A4","v":"كود البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان حزمة الأعمال الهندسية في جدول الكميات (BOQ Package)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فئة الموازنة التقديرية PTE","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي الموازنة التقديرية PTE","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"فئة المقاول (1): البناء المتطور","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي المقاول (1)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"فئة المقاول (2): الرواد للمقاولات","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي المقاول (2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"فئة المقاول (3): الصرح الهندسي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"إجمالي المقاول (3)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"انحراف أقل فئة عن الموازنة (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"فحص اتزان التسعير وكشف الشذوذ","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":128.0,"cells":[{"c":"A5","v":"PKG-01","b":true,"al":"center"},{"c":"B5","v":"أعمال الحفر والردم الإحلالي والتربة الزلطية المدموكة واختبارات الدمك"},{"c":"C5","v":"م3","b":true,"al":"center"},{"c":"D5","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E5","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":807500,"f":"=ROUND(D5*E5,2)","al":"center","nf":"#,##0.00"},{"c":"G5","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":782000,"f":"=ROUND(D5*G5,2)","al":"center","nf":"#,##0.00"},{"c":"I5","v":98,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":833000,"f":"=ROUND(D5*I5,2)","al":"center","nf":"#,##0.00"},{"c":"K5","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L5","v":765000,"f":"=ROUND(D5*K5,2)","al":"center","nf":"#,##0.00"},{"c":"M5","v":-0.052632,"f":"=(MIN(G5,I5,K5)-E5)/E5","b":true,"al":"center","nf":"0.0%"},{"c":"N5","v":"نطاق سعري متوازن","f":"=IF(ABS(M5)>0.2,\"تنبيه: فئة شاذة (>20%)\",\"نطاق سعري متوازن\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":6,"h":175.9,"cells":[{"c":"A6","v":"PKG-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"أعمال الخرسانة العادية والمسلحة للأساسات واللبشة والهيكل الخرساني (رتبة C35)","bg":"#F8FAFC"},{"c":"C6","v":"م3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D6","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E6","v":3450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":14490000,"f":"=ROUND(D6*E6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G6","v":3380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":14196000,"f":"=ROUND(D6*G6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I6","v":3520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":14784000,"f":"=ROUND(D6*I6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"K6","v":3350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L6","v":14070000,"f":"=ROUND(D6*K6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"M6","v":-0.028986,"f":"=(MIN(G6,I6,K6)-E6)/E6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"N6","v":"نطاق سعري متوازن","f":"=IF(ABS(M6)>0.2,\"تنبيه: فئة شاذة (>20%)\",\"نطاق سعري متوازن\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":7,"h":128.0,"cells":[{"c":"A7","v":"PKG-03","b":true,"al":"center"},{"c":"B7","v":"أعمال العزل المائي والحراري للأساسات والأسطح والحمامات شاملة الحماية"},{"c":"C7","v":"م2","b":true,"al":"center"},{"c":"D7","v":6400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E7","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":1184000,"f":"=ROUND(D7*E7,2)","al":"center","nf":"#,##0.00"},{"c":"G7","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":1152000,"f":"=ROUND(D7*G7,2)","al":"center","nf":"#,##0.00"},{"c":"I7","v":190,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":1216000,"f":"=ROUND(D7*I7,2)","al":"center","nf":"#,##0.00"},{"c":"K7","v":175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L7","v":1120000,"f":"=ROUND(D7*K7,2)","al":"center","nf":"#,##0.00"},{"c":"M7","v":-0.054054,"f":"=(MIN(G7,I7,K7)-E7)/E7","b":true,"al":"center","nf":"0.0%"},{"c":"N7","v":"نطاق سعري متوازن","f":"=IF(ABS(M7)>0.2,\"تنبيه: فئة شاذة (>20%)\",\"نطاق سعري متوازن\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":8,"h":175.9,"cells":[{"c":"A8","v":"PKG-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"أعمال المباني الطوبية واللياسة الأسمنتية الداخلية والخارجية بالبؤج والأوتار","bg":"#F8FAFC"},{"c":"C8","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D8","v":18500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E8","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":2590000,"f":"=ROUND(D8*E8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G8","v":138,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":2553000,"f":"=ROUND(D8*G8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I8","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":2682500,"f":"=ROUND(D8*I8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"K8","v":132,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L8","v":2442000,"f":"=ROUND(D8*K8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"M8","v":-0.057143,"f":"=(MIN(G8,I8,K8)-E8)/E8","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"N8","v":"نطاق سعري متوازن","f":"=IF(ABS(M8)>0.2,\"تنبيه: فئة شاذة (>20%)\",\"نطاق سعري متوازن\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":9,"h":128.0,"cells":[{"c":"A9","v":"PKG-05","b":true,"al":"center"},{"c":"B9","v":"أعمال تكسيات البورسلين والسيراميك والرخام للأرضيات والحوائط والمداخل"},{"c":"C9","v":"م2","b":true,"al":"center"},{"c":"D9","v":11200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E9","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":4704000,"f":"=ROUND(D9*E9,2)","al":"center","nf":"#,##0.00"},{"c":"G9","v":415,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":4648000,"f":"=ROUND(D9*G9,2)","al":"center","nf":"#,##0.00"},{"c":"I9","v":435,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":4872000,"f":"=ROUND(D9*I9,2)","al":"center","nf":"#,##0.00"},{"c":"K9","v":410,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":4592000,"f":"=ROUND(D9*K9,2)","al":"center","nf":"#,##0.00"},{"c":"M9","v":-0.02381,"f":"=(MIN(G9,I9,K9)-E9)/E9","b":true,"al":"center","nf":"0.0%"},{"c":"N9","v":"نطاق سعري متوازن","f":"=IF(ABS(M9)>0.2,\"تنبيه: فئة شاذة (>20%)\",\"نطاق سعري متوازن\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":"PKG-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"أعمال الأسقف المعلقة الجبسية والدهانات المعمارية الداخلية والخارجية","bg":"#F8FAFC"},{"c":"C10","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E10","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":3630000,"f":"=ROUND(D10*E10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G10","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":3520000,"f":"=ROUND(D10*G10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I10","v":170,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":3740000,"f":"=ROUND(D10*I10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"K10","v":158,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":3476000,"f":"=ROUND(D10*K10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"M10","v":-0.042424,"f":"=(MIN(G10,I10,K10)-E10)/E10","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"N10","v":"نطاق سعري متوازن","f":"=IF(ABS(M10)>0.2,\"تنبيه: فئة شاذة (>20%)\",\"نطاق سعري متوازن\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":11,"h":151.9,"cells":[{"c":"A11","v":"PKG-07","b":true,"al":"center"},{"c":"B11","v":"أعمال الواجهات الزجاجية (Curtain Walls) والأبواب والشبابيك الألومنيوم والخشبية"},{"c":"C11","v":"م2","b":true,"al":"center"},{"c":"D11","v":3400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E11","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":5610000,"f":"=ROUND(D11*E11,2)","al":"center","nf":"#,##0.00"},{"c":"G11","v":1620,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":5508000,"f":"=ROUND(D11*G11,2)","al":"center","nf":"#,##0.00"},{"c":"I11","v":1680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":5712000,"f":"=ROUND(D11*I11,2)","al":"center","nf":"#,##0.00"},{"c":"K11","v":1590,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":5406000,"f":"=ROUND(D11*K11,2)","al":"center","nf":"#,##0.00"},{"c":"M11","v":-0.036364,"f":"=(MIN(G11,I11,K11)-E11)/E11","b":true,"al":"center","nf":"0.0%"},{"c":"N11","v":"نطاق سعري متوازن","f":"=IF(ABS(M11)>0.2,\"تنبيه: فئة شاذة (>20%)\",\"نطاق سعري متوازن\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":12,"h":151.9,"cells":[{"c":"A12","v":"PKG-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"الأعمال الكهروميكانيكية المتكاملة (التكييف المركزي، الإطفاء، السباكة، والكهرباء)","bg":"#F8FAFC"},{"c":"C12","v":"مقطوعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":8500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":8500000,"f":"=ROUND(D12*E12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G12","v":8350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":8350000,"f":"=ROUND(D12*G12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I12","v":8650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":8650000,"f":"=ROUND(D12*I12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"K12","v":8250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":8250000,"f":"=ROUND(D12*K12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"M12","v":-0.029412,"f":"=(MIN(G12,I12,K12)-E12)/E12","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"N12","v":"نطاق سعري متوازن","f":"=IF(ABS(M12)>0.2,\"تنبيه: فئة شاذة (>20%)\",\"نطاق سعري متوازن\")","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"إجمالي العروض المالية قبل ضريبة القيمة المضافة","bg":"#E2E8F0","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":41515500,"f":"=SUM(F5:F12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H13","v":40709000,"f":"=SUM(H5:H12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J13","v":42489500,"f":"=SUM(J5:J12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K13","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L13","v":40121000,"f":"=SUM(L5:L12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"M13","v":-0.03359,"f":"=(MIN(H13,J13,L13)-F13)/F13","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"N13","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"ضريبة القيمة المضافة المقررة (VAT %)","bg":"#E2E8F0","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E14","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":0,"f":"=ROUND(F13*$E$14,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H14","v":0,"f":"=ROUND(H13*$E$14,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J14","v":0,"f":"=ROUND(J13*$E$14,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K14","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L14","v":0,"f":"=ROUND(L13*$E$14,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"M14","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"N14","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":15,"h":46.0,"cells":[{"c":"A15","v":"الإجمالي العام للعروض المالية شاملاً ضريبة القيمة المضافة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":41515500,"f":"=F13+F14","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H15","v":40709000,"f":"=H13+H14","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J15","v":42489500,"f":"=J13+J14","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K15","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L15","v":40121000,"f":"=L13+L14","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"M15","v":-0.03359,"f":"=(MIN(H15,J15,L15)-F15)/F15","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"N15","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"3_الدمج_الفني_والمالي_والترسية","maxRow":9,"maxCol":11,"colWidths":[16.0,58.0,19.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة الدمج الفني والمالي وتوصية لجنة فحص العروض والترسية (Techno-Commercial Award Matrix)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":"حساب النقاط المالية المعيارية (Sf = 100 × Pmin / P) ودمجها مع النقاط الفنية (St) لاستخراج الترتيب النهائي وتوصية الترسية","bg":"#1E293B","fg":"#E2E8F0","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":3,"h":38.0,"cells":[{"c":"A3","v":"جدول التقييم المدمج (فني + مالي) وترتيب المتنافسين وقرار لجنة البت والترسية","bg":"#1E3A8A","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":4,"h":72.0,"cells":[{"c":"A4","v":"كود المتنافس","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم شركة المقاولات المتقدمة بالعطاء","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"النقاط الفنية الموزونة St (/100)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"حالة التأهيل الفني","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"إجمالي العرض المالي شامل الضريبة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الانحراف عن الموازنة التقديرية (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"النقاط المالية المعيارية Sf (/100)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"النقاط الفنية المرجحة (40%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"النقاط المالية المرجحة (60%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"المجموع الكلي المدمج (/100)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الترتيب وتوصية لجنة البت والترسية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":128.0,"cells":[{"c":"A5","v":"BID-01","b":true,"al":"center"},{"c":"B5","v":"المقاول (1): شركة البناء المتطور للمقاولات العامة","b":true},{"c":"C5","v":90.7,"f":"='1_مصفوفة_التقييم_الفني'!E14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"D5","v":"مؤهل فنياً","f":"=IF(C5>='1_مصفوفة_التقييم_الفني'!$H$3,\"مؤهل فنياً\",\"مستبعد فنياً\")","b":true,"al":"center"},{"c":"E5","v":40709000,"f":"='2_تحليل_ومقارنة_العروض_المالية'!H15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":-0.019426,"f":"=(E5-'2_تحليل_ومقارنة_العروض_المالية'!$F$15)/'2_تحليل_ومقارنة_العروض_المالية'!$F$15","al":"center","nf":"0.0%"},{"c":"G5","v":98.56,"f":"=IF(C5>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(100*(MIN($E$5:$E$7)/E5),2),0)","al":"center","nf":"#,##0.00"},{"c":"H5","v":36.28,"f":"=IF(C5>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(C5*'1_مصفوفة_التقييم_الفني'!$K$3,2),0)","al":"center","nf":"#,##0.00"},{"c":"I5","v":59.14,"f":"=IF(C5>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(G5*(1-'1_مصفوفة_التقييم_الفني'!$K$3),2),0)","al":"center","nf":"#,##0.00"},{"c":"J5","v":95.42,"f":"=ROUND(H5+I5,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K5","v":"توصية بالترسية (المركز الأول — أفضل قيمة فنية ومالية)","f":"=IF(C5<'1_مصفوفة_التقييم_الفني'!$H$3,\"مستبعد فنياً — لا يفتح مظروفه المالي\",IF(J5=MAX($J$5:$J$8),\"توصية بالترسية (المركز الأول — أفضل قيمة فنية ومالية)\",\"عرض مؤهل احتياطي\"))","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":6,"h":104.0,"cells":[{"c":"A6","v":"BID-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"المقاول (2): شركة الرواد للمقاولات والتشييد","bg":"#F8FAFC","b":true},{"c":"C6","v":86,"f":"='1_مصفوفة_التقييم_الفني'!G14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"D6","v":"مؤهل فنياً","f":"=IF(C6>='1_مصفوفة_التقييم_الفني'!$H$3,\"مؤهل فنياً\",\"مستبعد فنياً\")","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E6","v":42489500,"f":"='2_تحليل_ومقارنة_العروض_المالية'!J15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":0.023461,"f":"=(E6-'2_تحليل_ومقارنة_العروض_المالية'!$F$15)/'2_تحليل_ومقارنة_العروض_المالية'!$F$15","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G6","v":94.43,"f":"=IF(C6>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(100*(MIN($E$5:$E$7)/E6),2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H6","v":34.4,"f":"=IF(C6>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(C6*'1_مصفوفة_التقييم_الفني'!$K$3,2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I6","v":56.66,"f":"=IF(C6>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(G6*(1-'1_مصفوفة_التقييم_الفني'!$K$3),2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J6","v":91.06,"f":"=ROUND(H6+I6,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":"عرض مؤهل احتياطي","f":"=IF(C6<'1_مصفوفة_التقييم_الفني'!$H$3,\"مستبعد فنياً — لا يفتح مظروفه المالي\",IF(J6=MAX($J$5:$J$8),\"توصية بالترسية (المركز الأول — أفضل قيمة فنية ومالية)\",\"عرض مؤهل احتياطي\"))","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":7,"h":104.0,"cells":[{"c":"A7","v":"BID-03","b":true,"al":"center"},{"c":"B7","v":"المقاول (3): مؤسسة الصرح الهندسي للمقاولات","b":true},{"c":"C7","v":76.15,"f":"='1_مصفوفة_التقييم_الفني'!I14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"D7","v":"مؤهل فنياً","f":"=IF(C7>='1_مصفوفة_التقييم_الفني'!$H$3,\"مؤهل فنياً\",\"مستبعد فنياً\")","b":true,"al":"center"},{"c":"E7","v":40121000,"f":"='2_تحليل_ومقارنة_العروض_المالية'!L15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":-0.03359,"f":"=(E7-'2_تحليل_ومقارنة_العروض_المالية'!$F$15)/'2_تحليل_ومقارنة_العروض_المالية'!$F$15","al":"center","nf":"0.0%"},{"c":"G7","v":100,"f":"=IF(C7>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(100*(MIN($E$5:$E$7)/E7),2),0)","al":"center","nf":"#,##0.00"},{"c":"H7","v":30.46,"f":"=IF(C7>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(C7*'1_مصفوفة_التقييم_الفني'!$K$3,2),0)","al":"center","nf":"#,##0.00"},{"c":"I7","v":60,"f":"=IF(C7>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(G7*(1-'1_مصفوفة_التقييم_الفني'!$K$3),2),0)","al":"center","nf":"#,##0.00"},{"c":"J7","v":90.46,"f":"=ROUND(H7+I7,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":"عرض مؤهل احتياطي","f":"=IF(C7<'1_مصفوفة_التقييم_الفني'!$H$3,\"مستبعد فنياً — لا يفتح مظروفه المالي\",IF(J7=MAX($J$5:$J$8),\"توصية بالترسية (المركز الأول — أفضل قيمة فنية ومالية)\",\"عرض مؤهل احتياطي\"))","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":8,"h":128.0,"cells":[{"c":"A8","v":"BID-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"المقاول (4): شركة الإعمار الحديثة (عرض مستبعد فنياً)","bg":"#F8FAFC","b":true},{"c":"C8","v":61.2,"f":"='1_مصفوفة_التقييم_الفني'!K14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"D8","v":"مستبعد فنياً","f":"=IF(C8>='1_مصفوفة_التقييم_الفني'!$H$3,\"مؤهل فنياً\",\"مستبعد فنياً\")","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E8","v":35800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":-0.137671,"f":"=(E8-'2_تحليل_ومقارنة_العروض_المالية'!$F$15)/'2_تحليل_ومقارنة_العروض_المالية'!$F$15","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G8","v":0,"f":"=IF(C8>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(100*(MIN($E$5:$E$7)/E8),2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H8","v":0,"f":"=IF(C8>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(C8*'1_مصفوفة_التقييم_الفني'!$K$3,2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I8","v":0,"f":"=IF(C8>='1_مصفوفة_التقييم_الفني'!$H$3,ROUND(G8*(1-'1_مصفوفة_التقييم_الفني'!$K$3),2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J8","v":0,"f":"=ROUND(H8+I8,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":"مستبعد فنياً — لا يفتح مظروفه المالي","f":"=IF(C8<'1_مصفوفة_التقييم_الفني'!$H$3,\"مستبعد فنياً — لا يفتح مظروفه المالي\",IF(J8=MAX($J$5:$J$8),\"توصية بالترسية (المركز الأول — أفضل قيمة فنية ومالية)\",\"عرض مؤهل احتياطي\"))","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"ملخص المؤشرات المرجعية لقرار لجنة البت والترسية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C9","v":90.7,"f":"=MAX(C5:C8)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D9","v":"أعلى تقييم فني","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":40121000,"f":"=MIN(E5:E7)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":-0.03359,"f":"=MIN(F5:F7)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":100,"f":"=MAX(G5:G8)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":36.28,"f":"=MAX(H5:H8)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":60,"f":"=MAX(I5:I8)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":95.42,"f":"=MAX(J5:J8)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":"أعلى مجموع نقاط مدمج للفائز","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]}]}]}