{"slug":"contractor-delay-penalty-and-liquidated-damages-sheet","sheets":[{"name":"حاسبة غرامات التأخير التعاقدية","maxRow":32,"maxCol":7,"colWidths":[24.0,16.0,16.0,20.0,22.0,22.0,38.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"شيت حساب غرامات التأخير والتعويضات الاتفاقية لعقود المقاولات إكسيل","bg":"#1E293B","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":"نموذج تعاقدي وقانوني لحساب غرامات التأخير وتكاليف تمديد الإشراف والحد الأقصى للخصم وفق فيديك FIDIC 8.7 ونظام المنافسات الحكومية","bg":"#0F172A","fg":"#FFFFFF","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":34.0,"cells":[{"c":"A4","v":"اسم المشروع التعاقدي:","b":true},{"c":"B4","v":"مشروع إنشاء برج البنيان المكتبي والتجاري","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"رقم العقد الإنشائي:","b":true},{"c":"F4","v":"CONT-2025-084","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"اسم المقاول العام:","b":true},{"c":"B5","v":"شركة المقاولات الإنشائية المتحدة","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"استشاري الإشراف والمتابعة:","b":true},{"c":"F5","v":"مكتب الاستشارات الهندسية التخصصية","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"صيغة العقد المطبقة:","b":true},{"c":"B6","v":"عقد فيديك للكتاب الأحمر (FIDIC Red Book) ونظام المنافسات","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ توقيع العقد:","b":true},{"c":"F6","v":"2024-01-15","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"1. البيانات الزمنية للعقد وتمديدات المدة الزمنية المبررة (Time for Completion & EOT)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"البند والمعيار التعاقدي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"الرمز","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"القيمة أو المدخلات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"المعادلة أو المرجعية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"الملاحظات والتفاصيل التعاقدية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"الأثر المالي والقانوني","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"قيمة العقد الإنشائي الأصلية (Original Contract Value):","b":true},{"c":"B10","v":"Contract_Val","al":"center"},{"c":"C10","v":"ريال سعودي","al":"center"},{"c":"D10","v":18500000,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E10","v":"المبلغ الإجمالي المتفق عليه بجدول الكميات بدون الضريبة","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"تاريخ مباشرة الأعمال واستلام الموقع (Commencement Date):"},{"c":"B11","v":"Start_Date","al":"center"},{"c":"C11","v":"تاريخ","al":"center"},{"c":"D11","v":"2024-02-01","b":true,"al":"center","nf":"yyyy-mm-dd"},{"c":"E11","v":"تاريخ محضر تسليم الموقع للمقاول رسمياً","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"مدة العقد الأصلية للإنجاز (Original Completion Period):"},{"c":"B12","v":"Orig_Duration","al":"center"},{"c":"C12","v":"يوم تقويمي","al":"center"},{"c":"D12","v":540,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":"المدة التعاقدية الكاملة المنصوص عليها بملحق العقد","cs":3},{"skip":true},{"skip":true}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"تاريخ الإنجاز التعاقدي الأصلي (Original Completion Date):"},{"c":"B13","v":"Orig_Comp_Date","al":"center"},{"c":"C13","v":"تاريخ","al":"center"},{"c":"D13","v":540,"f":"=DATE(2024,2,1)+D12","b":true,"al":"center","nf":"yyyy-mm-dd"},{"c":"E13","v":"تاريخ البداية مضافاً إليه المدة الأصلية للإنجاز","cs":3},{"skip":true},{"skip":true}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"أيام التمديد الزمني المبررة المعتمدة (Approved EOT Days):"},{"c":"B14","v":"EOT_Days","al":"center"},{"c":"C14","v":"يوم تمديد","al":"center"},{"c":"D14","v":45,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":"أوامر التغيير والتعطيل الخارج عن إرادة المقاول المعتمدة","cs":3},{"skip":true},{"skip":true}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"تاريخ الإنجاز التعاقدي المعدل (Revised Completion Date):"},{"c":"B15","v":"Rev_Comp_Date","al":"center"},{"c":"C15","v":"تاريخ","al":"center"},{"c":"D15","v":585,"f":"=D13+D14","b":true,"al":"center","nf":"yyyy-mm-dd"},{"c":"E15","v":"تاريخ الإنجاز بعد إضافة مدد التمديد المبررة (EOT)","cs":3},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"تاريخ الاستلام الابتدائي الفعلي (Actual Substantial Completion):"},{"c":"B16","v":"Actual_Date","al":"center"},{"c":"C16","v":"تاريخ","al":"center"},{"c":"D16","v":0,"f":"=DATE(2025,10,15)","b":true,"al":"center","nf":"yyyy-mm-dd"},{"c":"E16","v":"تاريخ صدور شهادة تسليم الأعمال الابتدائي من الاستشاري","cs":3},{"skip":true},{"skip":true}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"إجمالي مدة التأخير الفعلي غير المبرر (Unexcused Delay Days):","bg":"#FEF2F2","b":true},{"c":"B17","v":"Delay_Days","bg":"#FEF2F2","al":"center"},{"c":"C17","v":"يوم تأخير","bg":"#FEF2F2","al":"center"},{"c":"D17","v":0,"f":"=MAX(0, D16-D15)","bg":"#FEF2F2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"E17","v":"أيام التأخير المباشرة الخاضعة لغرامة التأخير والتعويضات","bg":"#FEF2F2","cs":3},{"skip":true},{"skip":true}]},{"r":18,"h":28.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"2. حساب غرامة التأخير اليومية والتعويضات وتكاليف الإشراف وسقف الخصم (Penalty & Cap Calculations)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"معدل غرامة التأخير اليومية التعاقدية (Daily Liquidated Damages):"},{"c":"B20","v":"Daily_Rate","al":"center"},{"c":"C20","v":"ريال / يوم","al":"center"},{"c":"D20","v":18500,"f":"=(D10*0.001)","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E20","v":"معدل فيديك النمطي (0.1% من قيمة العقد يومياً) أو حسب شروط العقد","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":"نسبة الحد الأقصى التعاقدي للغرامة (Contractual Delay Cap %):"},{"c":"B21","v":"Cap_Pct","al":"center"},{"c":"C21","v":"%","al":"center"},{"c":"D21","v":0.1,"in":true,"b":true,"al":"center","nf":"0.00%"},{"c":"E21","v":"الحد الأقصى للغرامة (10% وفق المادة 74 من نظام المنافسات وفيديك)","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":72.0,"cells":[{"c":"A22","v":"سقف الغرامة المالي الأقصى المسموح بخصمه (Maximum Permissible Cap):"},{"c":"B22","v":"Max_Cap_SAR","al":"center"},{"c":"C22","v":"ريال سعودي","al":"center"},{"c":"D22","v":1850000,"f":"=D10*D21","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E22","v":"قيمة العقد مضروبة في نسبة السقف الأقصى المقررة (10%)","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"قيمة غرامة التأخير المحسوبة قبل تطبيق السقف (Calculated Damages):"},{"c":"B23","v":"Gross_Damages","al":"center"},{"c":"C23","v":"ريال سعودي","al":"center"},{"c":"D23","v":0,"f":"=D17*D20","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E23","v":"أيام التأخير الفعلي غير المبرر مضروبة في معدل الغرامة اليومي","cs":3},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"تكاليف تمديد خدمات الإشراف الهندسي للمشروع (Supervision Costs):"},{"c":"B24","v":"Supervision_Exp","al":"center"},{"c":"C24","v":"ريال سعودي","al":"center"},{"c":"D24","v":0,"f":"=D17*1200","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E24","v":"تحميل المقاول أتعاب جهاز الإشراف عن فترة التأخير (1,200 ريال/يوم)","cs":3},{"skip":true},{"skip":true}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"صافي غرامة التأخير التعاقدية واجبة التطبيق (Net Delay Damages):","bg":"#FEF2F2","b":true},{"c":"B25","v":"Net_Penalty","bg":"#FEF2F2","al":"center"},{"c":"C25","v":"ريال سعودي","bg":"#FEF2F2","al":"center"},{"c":"D25","v":0,"f":"=MIN(D23, D22)","bg":"#FEF2F2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E25","v":"تطبيق السقف المالي: الأصغر بين الغرامة المحسوبة والسقف الأقصى","bg":"#FEF2F2","cs":3},{"skip":true},{"skip":true}]},{"r":26,"h":72.0,"cells":[{"c":"A26","v":"إجمالي المبالغ المستحقة للخصم من مستخلصات المقاول (Total Deductions):","bg":"#FEF2F2","b":true},{"c":"B26","v":"Total_Deductions","bg":"#FEF2F2","al":"center"},{"c":"C26","v":"ريال سعودي","bg":"#FEF2F2","al":"center"},{"c":"D26","v":0,"f":"=D25+D24","bg":"#FEF2F2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E26","v":"صافي غرامة التأخير مضافاً إليها تكاليف تمديد الإشراف الفعلي","bg":"#FEF2F2","cs":3},{"skip":true},{"skip":true}]},{"r":27,"h":72.0,"cells":[{"c":"A27","v":"حالة بلوغ السقف الأقصى للغرامة (Cap Status & Right of Termination):"},{"c":"B27","v":"Cap_Status","al":"center"},{"c":"C27","v":"حالة تعاقدية","al":"center"},{"c":"D27","v":"ضمن السقف المسموح - تستمر الأعمال مع الخصم","f":"=IF(D23>=D22,\"تم بلوغ السقف الأقصى (10%) - يحق لصاحب العمل فسخ العقد أو مصادرة الضمان\",\"ضمن السقف المسموح - تستمر الأعمال مع الخصم\")","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center"},{"c":"E27","v":"تنبيه قانوني لتقييم حق المالك في إنهاء العقد وفق البند 15.2","cs":3},{"skip":true},{"skip":true}]},{"r":28,"h":28.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":""},{"c":"C28","v":""},{"c":"D28","v":""},{"c":"E28","v":""},{"c":"F28","v":""},{"c":"G28","v":""}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"أيام التأخير التعاقدي غير المبرر","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C29","v":"صافي غرامة التأخير المطبقة","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E29","v":"إجمالي الخصم (الغرامة + الإشراف)","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center"},{"c":"F29","v":"نسبة الغرامة من قيمة العقد","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":30,"h":28.0,"cells":[{"c":"A30","v":0,"f":"=D17","bg":"#F8FAFC","fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم تأخير\"","cs":2},{"skip":true},{"c":"C30","v":0,"f":"=D25","bg":"#FEF2F2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"E30","v":0,"f":"=D26","bg":"#FEF2F2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F30","v":0,"f":"=D25/D10","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true}]},{"r":31,"h":28.0,"cells":[{"c":"A31","v":""},{"c":"B31","v":""},{"c":"C31","v":""},{"c":"D31","v":""},{"c":"E31","v":""},{"c":"F31","v":""},{"c":"G31","v":""}]},{"r":32,"h":72.0,"cells":[{"c":"A32","v":"مهندس العقود والمكتب الفني:\nم. حسام العتيبي\nالتوقيع: ........................","al":"center","cs":2},{"skip":true},{"c":"C32","v":"المهندس المقيم / استشاري الإشراف:\nم. فهد بن سلطان الزهراني\nالتوقيع: ........................","al":"center","cs":2},{"skip":true},{"c":"E32","v":"مدير إدارة المشاريع / ممثل صاحب العمل:\nم. ماجد عبد العزيز الرشيد\nالمصادقة: ........................","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"سجل مطالبات تمديد الوقت EOT","maxRow":10,"maxCol":8,"colWidths":[16.0,36.0,24.0,20.0,20.0,22.0,24.0,38.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"سجل تتبع ودراسة مطالبات تمديد المدة الزمنية للمشروع (Extension of Time - EOT Log)","bg":"#1E293B","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":"حصر أحداث التعطيل الموقعية وفحص التداخل الزمني (Concurrent Delays) وتحديد الأيام المبررة وفق فيديك Sub-Clause 8.4","bg":"#0F172A","fg":"#FFFFFF","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":"رقم المطالبة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"وصف حدث التعطيل الموقعي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نوع التعطيل","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الأيام المطلوبة من المقاول","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"توصية الاستشاري (أيام)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المدة المعتمدة من المالك (أيام)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"السند التعاقدي في فيديك","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"حالة الأثر الحرج على المسار (Critical Path)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"EOT-01","b":true,"al":"center"},{"c":"B5","v":"تأخر تسليم المخططات الإنشائية التنفيذية المعدلة للقواعد"},{"c":"C5","v":"خطأ/تأخر من صاحب العمل","al":"center"},{"c":"D5","v":25,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"E5","v":20,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"F5","v":20,"in":true,"bg":"#DCFCE7","fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"G5","v":"FIDIC Cl. 1.9 / 8.4(a)","al":"center"},{"c":"H5","v":"أثر مباشر على المسار الحرج (قواعد خرسانية)"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"EOT-02","b":true,"al":"center"},{"c":"B6","v":"أمر تغيير وزيادة مساحات القبو وخزان المياه الأرضي (VO-01)"},{"c":"C6","v":"أمر تغيير صريح (Variation)","al":"center"},{"c":"D6","v":30,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"E6","v":25,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"F6","v":25,"in":true,"bg":"#DCFCE7","fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"G6","v":"FIDIC Cl. 13.3 / 8.4(a)","al":"center"},{"c":"H6","v":"تمديد مبرر للأعمال الخرسانية الإضافية"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"EOT-03","b":true,"al":"center"},{"c":"B7","v":"ظروف مناخية استثنائية وأمطار غزيرة أوقفت صب الخرسانة"},{"c":"C7","v":"ظروف مناخية قاهرة","al":"center"},{"c":"D7","v":8,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"E7","v":5,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"F7","v":0,"in":true,"fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"G7","v":"FIDIC Cl. 8.4(c)","al":"center"},{"c":"H7","v":"تأخير متزامن (Concurrent) لم يؤثر على المسار الحرج"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"EOT-04","b":true,"al":"center"},{"c":"B8","v":"تأخر المقاول في توريد حديد التسليح واعتماد مصنع القضبان"},{"c":"C8","v":"تقصير من المقاول العام","al":"center"},{"c":"D8","v":15,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"E8","v":0,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"F8","v":0,"in":true,"fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"G8","v":"مسؤولية المقاول الحصرية","al":"center"},{"c":"H8","v":"تأخير غير مبرر يخضع لاحتساب غرامة التأخير"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"EOT-05","b":true,"al":"center"},{"c":"B9","v":"تأخر إصدار تصاريح الربط بالتيار الكهربائي المؤقت من البلدية"},{"c":"C9","v":"جهات خارجية تنظيمية","al":"center"},{"c":"D9","v":10,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"E9","v":5,"in":true,"b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"F9","v":0,"in":true,"fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"G9","v":"FIDIC Cl. 8.4(d)","al":"center"},{"c":"H9","v":"تم معالجته عبر مولدات الديزل دون تعطيل المسار"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"إجمالي أيام التمديد الزمني:","fg":"#991B1B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D10","v":88,"f":"=SUM(D5:D9)","bg":"#E2E8F0","fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"E10","v":55,"f":"=SUM(E5:E9)","bg":"#E2E8F0","fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"F10","v":45,"f":"=SUM(F5:F9)","bg":"#DCFCE7","fg":"#991B1B","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"G10","v":"إجمالي أيام التمديد المبررة المنقولة لتبويب الحسابات = 45 يوماً","b":true,"cs":2},{"skip":true}]}]}]}