{"slug":"contractor-indirect-cost-overheads-and-profit-markup-calculation-sheet","sheets":[{"name":"لوحة التحكم والمارك أب","maxRow":26,"maxCol":7,"colWidths":[8.0,46.0,16.0,22.0,16.0,13.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة تحليل التكاليف غير المباشرة وهامش الربح والمارك أب للعطاءات الهندسية","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":56.0,"cells":[{"c":"A2","v":"نموذج تشغيلي احترافي لتوزيع مصاريف المقر الرئيسي ومصاريف الموقع ومخاطر العقد والربح المستهدف وفق معايير AACE International ومبادئ تسعير المقاولات","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"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":"التكلفة المباشرة للبنود (TDC / Dry Cost)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي التكاليف غير المباشرة والمخاطر","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"سعر العطاء الإجمالي ومعامل المارك أب","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":15000000,"f":"='إعدادات المشروع والأسعار'!C6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"C5","v":6034913.383649,"f":"=D11+D12+D13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"E5","v":22234893.713055,"f":"=D16","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المواد + المصنعيات + المعدات + الباطن","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"مصاريف المقر + مصاريف الموقع + التأمينات","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"معامل المارك أب: 1.48x | هامش الربح: 0.0%","f":"=\"معامل المارك أب: \" & TEXT(D17, \"0.000\") & \"x | هامش الربح: \" & TEXT(E14, \"0.0%\")","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":13.9,"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":38.0,"cells":[{"c":"A8","v":"أولاً: هيكل تحليل سعر العطاء ومعامل المارك أب (Tender Mark-Up Breakdown Structure)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"البند","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"عنصر التكلفة / المكون المالي","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"C9","v":"أساس الاحتساب","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D9","v":"القيمة التقديرية","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"E9","v":"نسبة من التكلفة المباشرة","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"F9","v":"نسبة من سعر البيع","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"G9","v":"الملاحظات والشروط الفنية","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1.0","al":"center"},{"c":"B10","v":"التكلفة المباشرة للبنود (Direct Costs / Dry Cost)"},{"c":"C10","v":"حصر المقايسة","al":"center"},{"c":"D10","v":15000000,"f":"='إعدادات المشروع والأسعار'!C6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0,"f":"=D10/$D$10","al":"center","nf":"0.0%"},{"c":"F10","v":0,"f":"=D10/$D$16","al":"center","nf":"0.0%"},{"c":"G10","v":"المواد، العمالة، المعدات، ومقاولو الباطن المباشرون"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"2.0","bg":"#FBFDFF","al":"center"},{"c":"B11","v":"مصاريف المقر الرئيسي المحملة (Head Office Overheads - HOOH)","bg":"#FBFDFF"},{"c":"C11","v":"شيت المقر","bg":"#FBFDFF","al":"center"},{"c":"D11","v":870750,"f":"='مصاريف المقر الرئيسي'!E29","bg":"#FBFDFF","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0,"f":"=D11/$D$10","bg":"#FBFDFF","al":"center","nf":"0.0%"},{"c":"F11","v":0,"f":"=D11/$D$16","bg":"#FBFDFF","al":"center","nf":"0.0%"},{"c":"G11","v":"الإدارة العليا، الحسابات، المشتريات، الإيجارات، وتراخيص ERP","bg":"#FBFDFF"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"3.0","al":"center"},{"c":"B12","v":"مصاريف الموقع والتجهيزات المؤقتة (Site Overheads / Preliminaries)"},{"c":"C12","v":"شيت الموقع","al":"center"},{"c":"D12","v":4307000,"f":"='مصاريف الموقع والمشروع'!D34","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0,"f":"=D12/$D$10","al":"center","nf":"0.0%"},{"c":"F12","v":0,"f":"=D12/$D$16","al":"center","nf":"0.0%"},{"c":"G12","v":"إدارة الموقع، المهندسون، المكاتب، السلامة، والمختبرات والمرافق"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"4.0","bg":"#FBFDFF","al":"center"},{"c":"B13","v":"احتياطي المخاطر والضمانات والتأمين (Risk & Bond Contingency)","bg":"#FBFDFF"},{"c":"C13","v":"شيت المخاطر","bg":"#FBFDFF","al":"center"},{"c":"D13","v":857163.383649,"f":"='المخاطر والتأمينات والضمانات'!D24","bg":"#FBFDFF","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0,"f":"=D13/$D$10","bg":"#FBFDFF","al":"center","nf":"0.0%"},{"c":"F13","v":0,"f":"=D13/$D$16","bg":"#FBFDFF","al":"center","nf":"0.0%"},{"c":"G13","v":"خطابات الضمان، التأمين الشامل CAR، وتذبذب أسعار الخامات","bg":"#FBFDFF"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"5.0","al":"center"},{"c":"B14","v":"صافي هامش الربح المستهدف (Target Net Profit Margin)"},{"c":"C14","v":"شيت الإعدادات","al":"center"},{"c":"D14","v":1200000,"f":"=D10*'إعدادات المشروع والأسعار'!C13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"f":"=D14/$D$10","al":"center","nf":"0.0%"},{"c":"F14","v":0,"f":"=D14/$D$16","al":"center","nf":"0.0%"},{"c":"G14","v":"العائد الاستثماري المستهدف بعد تغطية كافة النفقات التشغيلية"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"6.0","bg":"#FBFDFF","al":"center"},{"c":"B15","v":"إجمالي التكلفة غير المباشرة والهامش المضاف (Total Indirect & Margin)","bg":"#FBFDFF"},{"c":"C15","v":"مجموع 2+3+4+5","bg":"#FBFDFF","al":"center"},{"c":"D15","v":7234913.383649,"f":"=SUM(D11:D14)","bg":"#FBFDFF","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":0,"f":"=D15/$D$10","bg":"#FBFDFF","al":"center","nf":"0.0%"},{"c":"F15","v":0,"f":"=D15/$D$16","bg":"#FBFDFF","al":"center","nf":"0.0%"},{"c":"G15","v":"إجمالي الإضافات المحملة فوق التكلفة المباشرة Dry Cost","bg":"#FBFDFF"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"7.0","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"إجمالي سعر العطاء التنافسي بدون ضريبة (Total Bid Price Excl. VAT)","bg":"#1E293B","fg":"#FFFFFF","b":true},{"c":"C16","v":"TDC + Additions","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":22234913.383649,"f":"=D10+D15","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":0,"f":"=D16/$D$10","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"F16","v":0,"f":"=D16/$D$16","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":"سعر تقديم العطاء النهائي للمالك بدون ضريبة القيمة المضافة","bg":"#1E293B","fg":"#FFFFFF","b":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"8.0","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"معامل المارك أب المطبق على البنود (Mark-up Multiplier M)","bg":"#F1F5F9","b":true},{"c":"C17","v":"Bid Price / TDC","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D17","v":1.482328,"f":"=D16/D10","bg":"#F1F5F9","b":true,"al":"center","nf":"0.000\"x\""},{"c":"E17","v":"-","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F17","v":"-","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":"المعامل الذي يُضرب في التكلفة المباشرة لأي بند لاستخراج سعر بيعه","bg":"#F1F5F9","b":true}]},{"r":18,"h":13.9,"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":38.0,"cells":[{"c":"A19","v":"ثانياً: تحليل الحساسية وأثر تمديد مدة المشروع على المصاريف غير المباشرة وهامش الربح (Prolongation Risk Analysis)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"السيناريو","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B20","v":"مدة المشروع الإجمالية","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"C20","v":"مصاريف الموقع الشهرية","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D20","v":"إجمالي مصاريف الموقع","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"E20","v":"الزيادة في التكاليف","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"F20","v":"صافي الربح المتبقي","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"G20","v":"هامش الربح الفعلي","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":21,"h":151.9,"cells":[{"c":"A21","v":"المدة التعاقدية الأساسية (Base Schedule)","al":"center"},{"c":"B21","v":18,"f":"='إعدادات المشروع والأسعار'!C7","al":"center","nf":"0\" شهر\""},{"c":"C21","v":239277.777778,"f":"='مصاريف الموقع والمشروع'!D34/'إعدادات المشروع والأسعار'!C7","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":4307000.000004,"f":"=C21*B21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":0,"f":"=D21-$D$21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":1200000,"f":"=D$14-E21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":0,"f":"=F21/$D$16","al":"center","nf":"0.0%"}]},{"r":22,"h":128.0,"cells":[{"c":"A22","v":"تأخير شهرين (+2 Months Prolongation)","al":"center"},{"c":"B22","v":20,"f":"='إعدادات المشروع والأسعار'!C7+2","al":"center","nf":"0\" شهر\""},{"c":"C22","v":239277.777778,"f":"=C21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":4785555.55556,"f":"=C22*B22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":0,"f":"=D22-$D$21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":1200000,"f":"=D$14-E22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":0,"f":"=F22/$D$16","al":"center","nf":"0.0%"}]},{"r":23,"h":128.0,"cells":[{"c":"A23","v":"تأخير 4 أشهر (+4 Months Prolongation)","al":"center"},{"c":"B23","v":22,"f":"='إعدادات المشروع والأسعار'!C7+4","al":"center","nf":"0\" شهر\""},{"c":"C23","v":239277.777778,"f":"=C21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":5264111.111116,"f":"=C23*B23","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":0,"f":"=D23-$D$21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":1200000,"f":"=D$14-E23","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":0,"f":"=F23/$D$16","al":"center","nf":"0.0%"}]},{"r":24,"h":128.0,"cells":[{"c":"A24","v":"تأخير 6 أشهر (+6 Months Prolongation)","al":"center"},{"c":"B24","v":24,"f":"='إعدادات المشروع والأسعار'!C7+6","al":"center","nf":"0\" شهر\""},{"c":"C24","v":239277.777778,"f":"=C21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D24","v":5742666.666672,"f":"=C24*B24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":0,"f":"=D24-$D$21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":1200000,"f":"=D$14-E24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":0,"f":"=F24/$D$16","al":"center","nf":"0.0%"}]},{"r":25,"h":13.9,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""}]},{"r":26,"h":104.0,"cells":[{"c":"A26","v":"إعداد مهندس التسعير والتكاليف:\nالاسم: ........................................\nالتاريخ: ...... / ...... / 2026 م","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C26","v":"مراجعة مدير المكتب الفني:\nالاسم: ........................................\nالتوقيع: ........................................","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E26","v":"اعتماد المدير التجاري والتنفيذي:\nالاسم: ........................................\nالقرار: [  ] اعتماد العطاء   [  ] تعديل المارك أب","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"إعدادات المشروع والأسعار","maxRow":15,"maxCol":5,"colWidths":[8.0,44.0,24.0,16.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"ثوابت المشروع ومعايير التسعير وتوزيع المصاريف الإدارية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"ملاحظة: الخلايا باللون الأصفر الفاتح والخط الأزرق مخصصة لإدخال بيانات مشروعكم ومعدلات الشركة. تتحدث كافة الشيتات والداشبورد تلقائياً.","fg":"#475569","al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"البيانات التعاقدية والمالية الأساسية للمشروع","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"م","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"المعامل / المتغير الهندسي","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"C5","v":"القيمة المدخلة","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"E5","v":"الشرح ودليل التطبيق","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"1","al":"center"},{"c":"B6","v":"التكلفة المباشرة الأساسية للمشروع (Total Direct Cost TDC)"},{"c":"C6","v":15000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":"ريال سعودي","al":"center"},{"c":"E6","v":"إجمالي تكاليف المواد والمصنعيات والمعدات والمقاولين"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"2","al":"center"},{"c":"B7","v":"المدة التعاقدية للتنفيذ (Contract Duration)"},{"c":"C7","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":"شهر","al":"center"},{"c":"E7","v":"فترة تنفيذ الأعمال بالموقع وفق الجدول الزمني"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"3","al":"center"},{"c":"B8","v":"حجم الأعمال السنوي المستهدف للشركة (Annual Company Turnover)"},{"c":"C8","v":80000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":"ريال سعودي","al":"center"},{"c":"E8","v":"إجمالي إيرادات الشركة المعتمدة لتوزيع الأوفر هيد المركزي"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"4","al":"center"},{"c":"B9","v":"إجمالي المصاريف العمومية السنوية للشركة (Annual G&A)"},{"c":"C9","v":4644000,"f":"='مصاريف المقر الرئيسي'!E26","al":"center"},{"c":"D9","v":"ريال سعودي","al":"center"},{"c":"E9","v":"مجموع مصاريف المقر الرئيسي السنوية من تبويب المقر"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"5","al":"center"},{"c":"B10","v":"معدل تحميل المقر الرئيسي التلقائي (HOOH Absorption Rate)"},{"c":"C10","v":0.05805,"f":"=C9/C8","al":"center","nf":"0.0%"},{"c":"D10","v":"نسبة مئوية","al":"center"},{"c":"E10","v":"نسبة المصاريف الإدارية السنوية من حجم أعمال الشركة"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"6","al":"center"},{"c":"B11","v":"حصة المشروع المقدرة من مبيعات الشركة السنوية"},{"c":"C11","v":0.125,"f":"=(C6/(C7/12))/C8","al":"center","nf":"0.0%"},{"c":"D11","v":"نسبة مئوية","al":"center"},{"c":"E11","v":"وزن المشروع النسبي من الطاقة التشغيلية السنوية"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"7","al":"center"},{"c":"B12","v":"طريقة توزيع مصاريف المقر الرئيسي (Allocation Method)"},{"c":"C12","v":"Direct Cost Pro-rata","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D12","v":"طريقة","al":"center"},{"c":"E12","v":"التوزيع التناسبي مع التكلفة المباشرة (AACE Standard)"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"8","al":"center"},{"c":"B13","v":"هامش صافي الربح المستهدف (Target Net Profit Margin)"},{"c":"C13","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":"نسبة مئوية","al":"center"},{"c":"E13","v":"هامش الربح بعد سداد التكاليف المباشرة وغير المباشرة"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"9","al":"center"},{"c":"B14","v":"نسبة احتياطي الطوارئ والمخاطر الهندسية (Risk Contingency)"},{"c":"C14","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D14","v":"نسبة مئوية","al":"center"},{"c":"E14","v":"مخصص لتغطية تذبذب الأسعار وظروف الموقع الطارئة"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"10","al":"center"},{"c":"B15","v":"نسبة ضريبة القيمة المضافة المعيارية (VAT Rate)"},{"c":"C15","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D15","v":"نسبة مئوية","al":"center"},{"c":"E15","v":"ضريبة القيمة المضافة الرسمية (وفق أنظمة ZATCA)"}]}]},{"name":"مصاريف المقر الرئيسي","maxRow":29,"maxCol":7,"colWidths":[8.0,46.0,16.0,18.0,22.0,16.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"بيان تفصيلي بالمصاريف العمومية والإدارية السنوية للمقر الرئيسي (Annual Head Office Overheads - HOOH)","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":56.0,"cells":[{"c":"A2","v":"وفق معيار AACE 18R-97: يتم احتساب المصاريف الإدارية الثابتة غير المنسوبة لمشروع محدد وتوزيعها تناسبياً وفق حجم النشاط ومبادئ مراجعة الحسابات","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"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":38.0,"cells":[{"c":"A4","v":"1. الرواتب المركزية للإدارة العليا والمكتب الفني العام (Executive & HQ Staff)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"كود","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"بيان المصروف الإداري / الوظيفة","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"C5","v":"العدد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D5","v":"الراتب الشهري","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"E5","v":"التكلفة السنوية","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"F5","v":"نسبة من الإجمالي","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"G5","v":"التوصيف والمهام","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"HQ-01","al":"center"},{"c":"B6","v":"المدير العام والمدير التنفيذي (CEO / MD)"},{"c":"C6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":540000,"f":"=C6*D6*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0,"f":"=E6/$E$26","al":"center","nf":"0.0%"},{"c":"G6","v":"القيادة الاستراتيجية ومتابعة الأداء المؤسسي"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"HQ-02","al":"center"},{"c":"B7","v":"المدير المالي ورئيس الحسابات (CFO / Financial Controller)"},{"c":"C7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":28000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":672000,"f":"=C7*D7*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"f":"=E7/$E$26","al":"center","nf":"0.0%"},{"c":"G7","v":"إدارة التدفقات النقدية، التدقيق، وإعداد الميزانيات"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"HQ-03","al":"center"},{"c":"B8","v":"مدير المكتب الفني والتسعير (Tendering & Technical Director)"},{"c":"C8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":30000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":720000,"f":"=C8*D8*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0,"f":"=E8/$E$26","al":"center","nf":"0.0%"},{"c":"G8","v":"دراسة العطاءات، تدقيق المخططات، وفحص العقود"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"HQ-04","al":"center"},{"c":"B9","v":"مدير الموارد البشرية والشؤون القانونية (HR & Legal Manager)"},{"c":"C9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":20000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":480000,"f":"=C9*D9*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0,"f":"=E9/$E$26","al":"center","nf":"0.0%"},{"c":"G9","v":"العقود والنزاعات والتوظيف ونظام العمل والعمال"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"HQ-05","al":"center"},{"c":"B10","v":"مهندسو التسعير وحصر الكميات المركزي (Senior Estimators)"},{"c":"C10","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":16000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":576000,"f":"=C10*D10*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"f":"=E10/$E$26","al":"center","nf":"0.0%"},{"c":"G10","v":"تفكيك مقايسات المشاريع وإعداد دراسات الأسعار"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"HQ-06","al":"center"},{"c":"B11","v":"المحاسبون والمشتريات والخدمات المساندة (Support Staff)"},{"c":"C11","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":9000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":432000,"f":"=C11*D11*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"f":"=E11/$E$26","al":"center","nf":"0.0%"},{"c":"G11","v":"إصدار أوامر الشراء، القيود اليومية، وإدارة المستودعات المركزية"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"إجمالي الرواتب الإدارية السنوية للمقر الرئيسي","bg":"#F8FAFC","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E12","v":3420000,"f":"=SUM(E6:E11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"f":"=E12/$E$26","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":"تمثل الكتلة الكبرى من مصاريف المقر","bg":"#F8FAFC","fg":"#475569","al":"center"}]},{"r":13,"h":10.1,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"2. إيجارات المقر، المرافق، وتراخيص الأنظمة والبرمجيات (Facilities & IT Systems)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"HQ-07","al":"center"},{"c":"B15","v":"إيجار مقر الشركة الرئيسي (Head Office Rent)"},{"c":"C15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":420000,"f":"=C15*D15*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0,"f":"=E15/$E$26","al":"center","nf":"0.0%"},{"c":"G15","v":"عقد إيجار المقر السنوي شامل الخدمات"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"HQ-08","al":"center"},{"c":"B16","v":"الكهرباء، المياه، والاتصالات والإنترنت (Utilities & Telecom)"},{"c":"C16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":102000,"f":"=C16*D16*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0,"f":"=E16/$E$26","al":"center","nf":"0.0%"},{"c":"G16","v":"فواتير الكهرباء، الألياف الضوئية، وخطوط الجوال"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"HQ-09","al":"center"},{"c":"B17","v":"تراخيص برامج الهندسة والـ ERP (ERP & Software Licenses)"},{"c":"C17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":15000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":180000,"f":"=C17*D17*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0,"f":"=E17/$E$26","al":"center","nf":"0.0%"},{"c":"G17","v":"Primavera P6, AutoCAD, BIM, SAP/Oracle/Odoo"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"HQ-10","al":"center"},{"c":"B18","v":"الصيانة، الضيافة، والنظافة والأمن (Office Maintenance & Security)"},{"c":"C18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D18","v":6000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":72000,"f":"=C18*D18*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0,"f":"=E18/$E$26","al":"center","nf":"0.0%"},{"c":"G18","v":"عقود نظافة المقر، الضيافة، وصيانة أجهزة التكييف"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"إجمالي تكاليف المرافق والأنظمة السنوية","bg":"#F8FAFC","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E19","v":774000,"f":"=SUM(E15:E18)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":0,"f":"=E19/$E$26","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G19","v":"نفقات تشغيلية ثابتة","bg":"#F8FAFC","fg":"#475569","al":"center"}]},{"r":20,"h":10.1,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"3. الاستشارات المهنية، المراجعة المحاسبية، وتكاليف المناقصات (Professional & Tendering Fees)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"HQ-11","al":"center"},{"c":"B22","v":"المراجعة القانونية والتدقيق المالي الخارجي (External Audit & Legal)"},{"c":"C22","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D22","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":144000,"f":"=C22*D22*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":0,"f":"=E22/$E$26","al":"center","nf":"0.0%"},{"c":"G22","v":"شهادات الزكاة والدخل، القوائم المالية، والاستشارات"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"HQ-12","al":"center"},{"c":"B23","v":"رسوم المناقصات والشراء والكراسات غير المكتملة (Tender Bidding Costs)"},{"c":"C23","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D23","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":120000,"f":"=C23*D23*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":0,"f":"=E23/$E$26","al":"center","nf":"0.0%"},{"c":"G23","v":"تكلفة شراء الكراسات ونماذج التأهيل للعطاءات الخاسرة"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"HQ-13","al":"center"},{"c":"B24","v":"التسويق، الموقع الإلكتروني، والمعارض (Marketing & PR)"},{"c":"C24","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D24","v":7500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":90000,"f":"=C24*D24*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":0,"f":"=E24/$E$26","al":"center","nf":"0.0%"},{"c":"G24","v":"التسويق الرقمي، الهوية المؤسسية، والتصنيف والمؤتمرات"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"HQ-14","al":"center"},{"c":"B25","v":"الاشتراكات المهنية والتأمينات العامة (Corporate Insurances & Subscriptions)"},{"c":"C25","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D25","v":8000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":96000,"f":"=C25*D25*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":0,"f":"=E25/$E$26","al":"center","nf":"0.0%"},{"c":"G25","v":"عضوية الهيئة السعودية للمقاولين، الغرف التجارية، ورخص العمل"}]},{"r":26,"h":42.0,"cells":[{"c":"A26","v":"إجمالي المصاريف العمومية والإدارية السنوية للشركة (Total Annual HOOH)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E26","v":4644000,"f":"=E12+E19+SUM(E22:E25)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":0.05805,"f":"=E26/'إعدادات المشروع والأسعار'!C8","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"G26","v":"نسبة التحميل على مبيعات الشركة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":27,"h":10.1,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""}]},{"r":28,"h":38.0,"cells":[{"c":"A28","v":"حساب حصة هذا المشروع المحددة من مصاريف المقر الرئيسي (Allocated Project HOOH Share)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":42.0,"cells":[{"c":"A29","v":"حصة المشروع = (التكلفة المباشرة 15,000,000 × نسبة المقر 5.8%)","f":"=\"حصة المشروع = (التكلفة المباشرة \" & TEXT('إعدادات المشروع والأسعار'!C6, \"#,##0\") & \" × نسبة المقر \" & TEXT(F26, \"0.0%\") & \")\"","bg":"#F1F5F9","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E29","v":870750,"f":"='إعدادات المشروع والأسعار'!C6*F26","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F29","v":0.05805,"f":"=E29/'إعدادات المشروع والأسعار'!C6","b":true,"al":"center","nf":"0.0%"},{"c":"G29","v":"تُنقل مباشرة للوحة التحكم","fg":"#475569","al":"center"}]}]},{"name":"مصاريف الموقع والمشروع","maxRow":34,"maxCol":7,"colWidths":[8.0,44.0,14.0,16.0,18.0,22.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"بيان مصاريف الموقع والتجهيزات المؤقتة وجهاز الإشراف (Site Overheads & Preliminaries)","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":56.0,"cells":[{"c":"A2","v":"كافة النفقات غير المباشرة المرتبطة حصرياً بموقع المشروع: جهاز المهندسين، المكاتب الميدانية، السلامة، وضبط الجودة (مرتبطة بمدة المشروع)","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"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":38.0,"cells":[{"c":"A4","v":"1. جهاز الإدارة والإشراف الميداني للمشروع (Site Staff & Supervision)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"كود","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"الوظيفة / الكادر الموقعي","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"C5","v":"العدد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D5","v":"الفترة (شهر)","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"E5","v":"الراتب والمزايا","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"F5","v":"التكلفة الإجمالية","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"G5","v":"المسؤوليات ونطاق العمل","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"SO-01","al":"center"},{"c":"B6","v":"مدير المشروع (Project Manager)"},{"c":"C6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":18,"f":"='إعدادات المشروع والأسعار'!C7","fg":"#008000","b":true,"al":"center","nf":"0\" شهر\""},{"c":"E6","v":32000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":576000,"f":"=C6*D6*E6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":"إدارة المشروع ومخاطبة المالك والاستشاري"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"SO-02","al":"center"},{"c":"B7","v":"مدير التنفيذ الإنشائي (Construction Manager)"},{"c":"C7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":18,"f":"='إعدادات المشروع والأسعار'!C7","fg":"#008000","b":true,"al":"center","nf":"0\" شهر\""},{"c":"E7","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":396000,"f":"=C7*D7*E7","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":"تنسيق الأعمال المدنية وفرق العمل والمقاولين"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"SO-03","al":"center"},{"c":"B8","v":"مهندس الموقع المدني والمعماري (Site Engineers)"},{"c":"C8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":18,"f":"='إعدادات المشروع والأسعار'!C7","fg":"#008000","b":true,"al":"center","nf":"0\" شهر\""},{"c":"E8","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":504000,"f":"=C8*D8*E8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":"استلام الأعمال وتقديم طلبات الفحص RFI"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"SO-04","al":"center"},{"c":"B9","v":"مهندس الكهروميكانيك (MEP Coordinator)"},{"c":"C9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":18,"f":"='إعدادات المشروع والأسعار'!C7","fg":"#008000","b":true,"al":"center","nf":"0\" شهر\""},{"c":"E9","v":16000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":288000,"f":"=C9*D9*E9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"تنسيق مسارات التكييف والسباكة والكهرباء"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"SO-05","al":"center"},{"c":"B10","v":"مهندس ضبط الجودة (QA/QC Engineer)"},{"c":"C10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":18,"f":"='إعدادات المشروع والأسعار'!C7","fg":"#008000","b":true,"al":"center","nf":"0\" شهر\""},{"c":"E10","v":15000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":270000,"f":"=C10*D10*E10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"متابعة خطة الفحص والاختبار ITP وتقارير NCR"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"SO-06","al":"center"},{"c":"B11","v":"مسؤول السلامة والصحة المهنية (HSE Officer)"},{"c":"C11","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":18,"f":"='إعدادات المشروع والأسعار'!C7","fg":"#008000","b":true,"al":"center","nf":"0\" شهر\""},{"c":"E11","v":9000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":324000,"f":"=C11*D11*E11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"تطبيق اشتراطات OSHA ومعايير السلامة المهنية"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"SO-07","al":"center"},{"c":"B12","v":"مساح عام ومساعد مساح (Senior Surveyor & Chainman)"},{"c":"C12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":18,"f":"='إعدادات المشروع والأسعار'!C7","fg":"#008000","b":true,"al":"center","nf":"0\" شهر\""},{"c":"E12","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":306000,"f":"=C12*D12*E12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"توقيع المحاور، الميزانية الشبكية، والشوب دروينج"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"SO-08","al":"center"},{"c":"B13","v":"أمين المستودع والمراقبون (Storekeeper & Site Clerks)"},{"c":"C13","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":18,"f":"='إعدادات المشروع والأسعار'!C7","fg":"#008000","b":true,"al":"center","nf":"0\" شهر\""},{"c":"E13","v":6000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":324000,"f":"=C13*D13*E13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"استلام التشوينات وتوثيق أذون الصرف وحركة المواد"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"إجمالي تكاليف الكادر الفني والإشرافي للموقع","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F14","v":2988000,"f":"=SUM(F6:F13)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"19.9% من التكلفة المباشرة","f":"=TEXT(F14/'إعدادات المشروع والأسعار'!C6, \"0.0%\") & \" من التكلفة المباشرة\"","bg":"#F8FAFC","fg":"#475569","al":"center"}]},{"r":15,"h":10.1,"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":38.0,"cells":[{"c":"A16","v":"2. التجهيزات الميدانية والمكاتب المؤقتة والمرافق (Site Facilities & Utilities)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"SO-09","al":"center"},{"c":"B17","v":"مكاتب الموقع الجاهزة للكرفانات (Portacabin Offices)"},{"c":"C17","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":1,"in":true,"al":"center","nf":"0\" مقطوعية\""},{"c":"E17","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":140000,"f":"=C17*D17*E17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"توريد وتركيب وتأثيث مكاتب المقاول والاستشاري"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"SO-10","al":"center"},{"c":"B18","v":"السياج الأمني المؤقت وبوابات الموقع (Hoarding Fence)"},{"c":"C18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D18","v":1,"in":true,"al":"center","nf":"0\" مقطوعية\""},{"c":"E18","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":45000,"f":"=C18*D18*E18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"تسوير الموقع وفق اشتراطات الأمانة والدفاع المدني"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"SO-11","al":"center"},{"c":"B19","v":"مولد الكهرباء والديزل للموقع (Site Generator & Fuel)"},{"c":"C19","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D19","v":18,"f":"='إعدادات المشروع والأسعار'!C7","al":"center","nf":"0\" شهر\""},{"c":"E19","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":216000,"f":"=C19*D19*E19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":"إيجار مولد 150 KVA واستهلاك الديزل والزيوت"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"SO-12","al":"center"},{"c":"B20","v":"تغذية المياه المؤقتة والصرف (Site Water & Sanitation)"},{"c":"C20","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D20","v":18,"f":"='إعدادات المشروع والأسعار'!C7","al":"center","nf":"0\" شهر\""},{"c":"E20","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":81000,"f":"=C20*D20*E20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":"وايتات مياه الصب، مياه الشرب، وبيارات الصرف"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"SO-13","al":"center"},{"c":"B21","v":"سيارات الموقع وبنزين الصيانة (Site Pickups & Transport)"},{"c":"C21","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D21","v":18,"f":"='إعدادات المشروع والأسعار'!C7","al":"center","nf":"0\" شهر\""},{"c":"E21","v":3500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":189000,"f":"=C21*D21*E21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":"سيارات تنقل المهندسين والمشرفين وجولات التفتيش"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"SO-14","al":"center"},{"c":"B22","v":"كاميرات المراقبة والاتصالات والحراسة (Security & CCTV)"},{"c":"C22","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D22","v":18,"f":"='إعدادات المشروع والأسعار'!C7","al":"center","nf":"0\" شهر\""},{"c":"E22","v":7000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":126000,"f":"=C22*D22*E22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":"عقد شركة أمن وحراسة ليلية ونظام كاميرات IP"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"إجمالي تجهيزات الموقع والمرافق المؤقتة","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F23","v":797000,"f":"=SUM(F17:F22)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":"تجهيزات لوجستية وميدانية","bg":"#F8FAFC","fg":"#475569","al":"center"}]},{"r":24,"h":10.1,"cells":[{"c":"A24","v":""},{"c":"B24","v":""},{"c":"C24","v":""},{"c":"D24","v":""},{"c":"E24","v":""},{"c":"F24","v":""},{"c":"G24","v":""}]},{"r":25,"h":38.0,"cells":[{"c":"A25","v":"3. الفحوصات المخبرية، السلامة، والرفع المشترك (Testing, HSE & Shared Equipment)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"SO-15","al":"center"},{"c":"B26","v":"اختبارات التربة والمكعبات وضبط الجودة (Lab Tests)"},{"c":"C26","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D26","v":18,"f":"='إعدادات المشروع والأسعار'!C7","al":"center","nf":"0\" شهر\""},{"c":"E26","v":5500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":99000,"f":"=C26*D26*E26","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":"فحص تكسير المكعبات، دمك التربة، واختبارات القلب الخرساني"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"SO-16","al":"center"},{"c":"B27","v":"مهمات الوقاية الشخصية ومعدات الإطفاء (PPE & Safety Gear)"},{"c":"C27","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D27","v":18,"f":"='إعدادات المشروع والأسعار'!C7","al":"center","nf":"0\" شهر\""},{"c":"E27","v":3000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F27","v":54000,"f":"=C27*D27*E27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":"الخوذ، الأحذية، أحزمة الأمان، وطفايات الحريق"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"SO-17","al":"center"},{"c":"B28","v":"الونش البرجي / مصعد التشوين المؤقت (Tower Crane Support)"},{"c":"C28","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D28","v":14,"in":true,"al":"center","nf":"0\" شهر\""},{"c":"E28","v":18000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F28","v":252000,"f":"=C28*D28*E28","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G28","v":"إيجار الونش البرجي غير المحمل على بنود منفصلة"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"SO-18","al":"center"},{"c":"B29","v":"طباعة المخططات والمستندات والتراخيص (Printing & As-Builts)"},{"c":"C29","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D29","v":18,"f":"='إعدادات المشروع والأسعار'!C7","al":"center","nf":"0\" شهر\""},{"c":"E29","v":2500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F29","v":45000,"f":"=C29*D29*E29","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G29","v":"مخططات الشوب دروينج، ورقيات المستخلصات، ورسوم البلدية"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"SO-19","al":"center"},{"c":"B30","v":"نظافة الموقع النهائية وتفريغ المخلفات (Site Cleaning & Disposal)"},{"c":"C30","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D30","v":18,"f":"='إعدادات المشروع والأسعار'!C7","al":"center","nf":"0\" شهر\""},{"c":"E30","v":4000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F30","v":72000,"f":"=C30*D30*E30","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G30","v":"تأجير حاويات المخلفات ونقل النفايات للمقالب العمومية"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"إجمالي الفحوصات واللوجستيات المشتركة","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F31","v":522000,"f":"=SUM(F26:F30)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G31","v":"اشتراطات جودة وسلامة إلزامية","bg":"#F8FAFC","fg":"#475569","al":"center"}]},{"r":32,"h":10.1,"cells":[{"c":"A32","v":""},{"c":"B32","v":""},{"c":"C32","v":""},{"c":"D32","v":""},{"c":"E32","v":""},{"c":"F32","v":""},{"c":"G32","v":""}]},{"r":33,"h":38.0,"cells":[{"c":"A33","v":"إجمالي مصاريف الموقع والتجهيزات الإشرافية للمشروع (Total Project Site Overheads)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":34,"h":42.0,"cells":[{"c":"A34","v":"إجمالي مصاريف الموقع للمدة كاملة:","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D34","v":4307000,"f":"=F14+F23+F31","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E34","v":"239,278 / شهر","f":"=TEXT(D34/'إعدادات المشروع والأسعار'!C7, \"#,##0\") & \" / شهر\"","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F34","v":0.287133,"f":"=D34/'إعدادات المشروع والأسعار'!C6","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"G34","v":"تُنقل مباشرة للوحة التحكم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"المخاطر والتأمينات والضمانات","maxRow":24,"maxCol":7,"colWidths":[8.0,44.0,18.0,20.0,16.0,13.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل تكاليف الضمانات البنكية، وثائق التأمين، واحتياطي المخاطر والطوارئ التعاقدية","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":56.0,"cells":[{"c":"A2","v":"حساب التكاليف المالية البنكية ورسوم إصدار خطابات الضمان والتأمين الهندسي واحتياطي المخاطر وفق معايير الفيديك FIDIC","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"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":38.0,"cells":[{"c":"A4","v":"1. خطابات الضمان البنكية وتسهيلات التمويل (Bank Bonds & Guarantees)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"كود","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"نوع الضمان البنكي / التأمين","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"C5","v":"أساس الاحتساب (القيمة)","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D5","v":"التكلفة التقديرية","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"E5","v":"معدل الرسوم","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"F5","v":"النسبة من TDC","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"G5","v":"الشروط والاشتراطات البنكية","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"BK-01","al":"center"},{"c":"B6","v":"ضمان العطاء الابتدائي (Bid Bond)"},{"c":"C6","v":225000,"f":"='إعدادات المشروع والأسعار'!C6*0.015","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":2700,"f":"=C6*E6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0.012,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F6","v":0.00018,"f":"=D6/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G6","v":"1.5% من قيمة العطاء لمدة 90-120 يوماً"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"BK-02","al":"center"},{"c":"B7","v":"ضمان حسن التنفيذ (Performance Bond)"},{"c":"C7","v":1111745.669182,"f":"='لوحة التحكم والمارك أب'!D16*0.05","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":25014.277557,"f":"=C7*E7*('إعدادات المشروع والأسعار'!C7/12)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F7","v":0.001668,"f":"=D7/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G7","v":"5% من قيمة العقد حتى التسليم الابتدائي"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"BK-03","al":"center"},{"c":"B8","v":"ضمان الدفعة المقدمة (Advance Payment Bond)"},{"c":"C8","v":2223491.338365,"f":"='لوحة التحكم والمارك أب'!D16*0.1","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":30017.133068,"f":"=C8*E8*(('إعدادات المشروع والأسعار'!C7*0.6)/12)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F8","v":0.002001,"f":"=D8/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G8","v":"10% متناقصة مع الاستقطاع بالمستخلصات"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"BK-04","al":"center"},{"c":"B9","v":"فوائد التمويل وتسهيلات السحب (Working Capital / Overdraft)"},{"c":"C9","v":2250000,"f":"='إعدادات المشروع والأسعار'!C6*0.15","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":219375,"f":"=C9*E9*('إعدادات المشروع والأسعار'!C7/12)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.065,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F9","v":0.014625,"f":"=D9/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G9","v":"تكلفة السيولة وفجوة التدفقات النقدية 60 يوماً"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"إجمالي تكاليف الضمانات البنكية والتمويل","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D10","v":277106.410625,"f":"=SUM(D6:D9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":"-","al":"center"},{"c":"F10","v":0.018474,"f":"=D10/'إعدادات المشروع والأسعار'!C6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":"تكاليف بنكية واجبة السداد","bg":"#F8FAFC","fg":"#475569","al":"center"}]},{"r":11,"h":10.1,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"2. وثائق التأمين الهندسي والمسؤولية المدنية (Engineering & Project Insurance)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"IN-01","al":"center"},{"c":"B13","v":"وثيقة التأمين الشامل ضد كافة أخطار المقاولين (CAR Insurance)"},{"c":"C13","v":22234913.383649,"f":"='لوحة التحكم والمارك أب'!D16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":100057.110226,"f":"=C13*E13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0.0045,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F13","v":0.00667,"f":"=D13/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G13","v":"تغطية الأضرار المادية للأعمال الإنشائية القائمة"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"IN-02","al":"center"},{"c":"B14","v":"تأمين المسؤولية المدنية تجاه الطرف الثالث (Third-Party Liability)"},{"c":"C14","v":5000000,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":15000,"f":"=C14*E14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.003,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F14","v":0.001,"f":"=D14/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G14","v":"تغطية أضرار المباني المجاورة والممتلكات العامة"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"IN-03","al":"center"},{"c":"B15","v":"تأمين إصابات العمل والعمال (Workmen's Compensation)"},{"c":"C15","v":600000,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":15000,"f":"=C15*E15","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":0.025,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F15","v":0.001,"f":"=D15/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G15","v":"تغطية الحوادث وإصابات العمل والوفاة بالموقع"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"إجمالي تكاليف وثائق التأمين الهندسي","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D16","v":130057.110226,"f":"=SUM(D13:D15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":"-","al":"center"},{"c":"F16","v":0.00867,"f":"=D16/'إعدادات المشروع والأسعار'!C6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":"تغطية تأمينية إلزامية","bg":"#F8FAFC","fg":"#475569","al":"center"}]},{"r":17,"h":10.1,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"3. مخصص احتياطي المخاطر والطوارئ الفنية والتعاقدية (Risk Contingency Reserve)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"RS-01","al":"center"},{"c":"B19","v":"مخاطر تذبذب أسعار الخامات والوقود (Price Escalation)"},{"c":"C19","v":15000000,"f":"='إعدادات المشروع والأسعار'!C6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":225000,"f":"=C19*E19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F19","v":0.015,"f":"=D19/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G19","v":"الارتفاع المفاجئ في أسعار الحديد والأسمنت والديزل"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"RS-02","al":"center"},{"c":"B20","v":"مخاطر التربة والمياه الجوفية الطارئة (Unforeseen Site Conditions)"},{"c":"C20","v":15000000,"f":"='إعدادات المشروع والأسعار'!C6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":120000,"f":"=C20*E20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":0.008,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F20","v":0.008,"f":"=D20/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G20","v":"صخور صلبة أو منسوب مياه غير متوقع بتقارير الجسات"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"RS-03","al":"center"},{"c":"B21","v":"مخاطر تعديلات التصميم وتأخر الاعتمادات (Engineering & Submittals)"},{"c":"C21","v":15000000,"f":"='إعدادات المشروع والأسعار'!C6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":105000,"f":"=C21*E21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":0.007,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F21","v":0.007,"f":"=D21/'إعدادات المشروع والأسعار'!$C$6","al":"center","nf":"0.0%"},{"c":"G21","v":"تأخر الاستشاري في مراجعة المخططات والشوب دروينج"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"إجمالي مخصص احتياطي المخاطر والطوارئ","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D22","v":450000,"f":"=SUM(D19:D21)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":"-","al":"center"},{"c":"F22","v":0.03,"f":"=D22/'إعدادات المشروع والأسعار'!C6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G22","v":"مخصص طوارئ لحماية الربح","bg":"#F8FAFC","fg":"#475569","al":"center"}]},{"r":23,"h":10.1,"cells":[{"c":"A23","v":""},{"c":"B23","v":""},{"c":"C23","v":""},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""},{"c":"G23","v":""}]},{"r":24,"h":42.0,"cells":[{"c":"A24","v":"إجمالي تكاليف الضمانات والتأمينات ومخصص المخاطر:","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D24","v":857163.520851,"f":"=D10+D16+D22","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":"-","al":"center"},{"c":"F24","v":0.057144,"f":"=D24/'إعدادات المشروع والأسعار'!C6","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"G24","v":"تُنقل مباشرة للوحة التحكم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"توزيع المارك أب على المقايسة","maxRow":11,"maxCol":9,"colWidths":[8.0,36.0,16.0,13.0,13.0,13.0,18.0,13.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج توزيع الأوفر هيد والمارك أب على أبواب المقايسة واستخراج سعر البيع (Mark-up Allocation Matrix)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يوضح هذا التبويب كيفية تحويل التكلفة المباشرة (Dry Cost) لكل باب تخصصي إلى سعر العطاء النهائي عبر تحميل المصاريف غير المباشرة وهامش الربح","fg":"#475569","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"الباب","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B4","v":"بيان قسم الأعمال / المقايسة","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"C4","v":"التكلفة المباشرة","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D4","v":"الوزن النسبي","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"E4","v":"حصة المقر الرئيسي","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"F4","v":"حصة مصاريف الموقع","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"G4","v":"حصة المخاطر والضمان","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"H4","v":"صافي الربح المحمل","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"I4","v":"إجمالي سعر بيع الباب","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"Div 01","al":"center"},{"c":"B5","v":"أعمال الحفر والردم والأساسات والخرسانات العادية"},{"c":"C5","v":1800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":0,"f":"=C5/$C$11","al":"center","nf":"0.0%"},{"c":"E5","v":0,"f":"=D5*'لوحة التحكم والمارك أب'!$D$11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":0,"f":"=D5*'لوحة التحكم والمارك أب'!$D$12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":0,"f":"=D5*'لوحة التحكم والمارك أب'!$D$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":0,"f":"=D5*'لوحة التحكم والمارك أب'!$D$14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":1800000,"f":"=SUM(C5,E5:H5)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"Div 02","al":"center"},{"c":"B6","v":"أعمال الهيكل الخرساني المسلح والحديد (Superstructure)"},{"c":"C6","v":5400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":0,"f":"=C6/$C$11","al":"center","nf":"0.0%"},{"c":"E6","v":0,"f":"=D6*'لوحة التحكم والمارك أب'!$D$11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0,"f":"=D6*'لوحة التحكم والمارك أب'!$D$12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0,"f":"=D6*'لوحة التحكم والمارك أب'!$D$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0,"f":"=D6*'لوحة التحكم والمارك أب'!$D$14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":5400000,"f":"=SUM(C6,E6:H6)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"Div 03","al":"center"},{"c":"B7","v":"أعمال المباني والعزل والمحارة (Block & Plaster)"},{"c":"C7","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":0,"f":"=C7/$C$11","al":"center","nf":"0.0%"},{"c":"E7","v":0,"f":"=D7*'لوحة التحكم والمارك أب'!$D$11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"f":"=D7*'لوحة التحكم والمارك أب'!$D$12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0,"f":"=D7*'لوحة التحكم والمارك أب'!$D$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0,"f":"=D7*'لوحة التحكم والمارك أب'!$D$14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":2100000,"f":"=SUM(C7,E7:H7)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"Div 04","al":"center"},{"c":"B8","v":"أعمال التشطيبات المعمارية والأرضيات والدهانات"},{"c":"C8","v":2500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":0,"f":"=C8/$C$11","al":"center","nf":"0.0%"},{"c":"E8","v":0,"f":"=D8*'لوحة التحكم والمارك أب'!$D$11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0,"f":"=D8*'لوحة التحكم والمارك أب'!$D$12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"f":"=D8*'لوحة التحكم والمارك أب'!$D$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"f":"=D8*'لوحة التحكم والمارك أب'!$D$14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":2500000,"f":"=SUM(C8,E8:H8)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"Div 05","al":"center"},{"c":"B9","v":"الأعمال الكهروميكانيكية MEP (تكييف، كهرباء، سباكة، حريق)"},{"c":"C9","v":2600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":0,"f":"=C9/$C$11","al":"center","nf":"0.0%"},{"c":"E9","v":0,"f":"=D9*'لوحة التحكم والمارك أب'!$D$11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0,"f":"=D9*'لوحة التحكم والمارك أب'!$D$12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"f":"=D9*'لوحة التحكم والمارك أب'!$D$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=D9*'لوحة التحكم والمارك أب'!$D$14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":2600000,"f":"=SUM(C9,E9:H9)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"Div 06","al":"center"},{"c":"B10","v":"أعمال الموقع العام واللاندسكيب والأسوار الخارجية"},{"c":"C10","v":600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":0,"f":"=C10/$C$11","al":"center","nf":"0.0%"},{"c":"E10","v":0,"f":"=D10*'لوحة التحكم والمارك أب'!$D$11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"f":"=D10*'لوحة التحكم والمارك أب'!$D$12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"f":"=D10*'لوحة التحكم والمارك أب'!$D$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"f":"=D10*'لوحة التحكم والمارك أب'!$D$14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":600000,"f":"=SUM(C10,E10:H10)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":42.0,"cells":[{"c":"A11","v":"الإجمالي العام لمقايسة المشروع (Tender Total)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":2},{"skip":true},{"c":"C11","v":15000000,"f":"=SUM(C5:C10)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":0,"f":"=SUM(D5:D10)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"E11","v":0,"f":"=SUM(E5:E10)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"f":"=SUM(F5:F10)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"f":"=SUM(G5:G10)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=SUM(H5:H10)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":15000000,"f":"=SUM(I5:I10)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}