{"slug":"earned-value-management-evm-cpi-spi-s-curve-tracker-sheet","sheets":[{"name":"داشبورد مؤشرات القيمة المكتسبة","maxRow":23,"maxCol":10,"colWidths":[8.0,58.0,15.0,16.0,13.0,13.0,13.0,18.0,13.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"داشبورد وحاسبة مؤشرات إدارة القيمة المكتسبة التلقائية (Earned Value Management — CPI, SPI, EAC, VAC, TCPI)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نموذج تشغيلي لمهندسي التخطيط والتحكم في التكاليف (Cost Control) لقياس أداء المشروع والتنبؤ بالتكلفة النهائية وفق معيار PMI و ANSI/EIA-748","bg":"#EFF6FF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: البيانات الأساسية للمشروع والميزانية التعاقدية عند الإتمام (BAC) والفترة الزمنية للتقرير","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"اسم المشروع الإنشائي:","b":true},{"c":"C5","v":"مشروع إنشاء البرج الطبي والتجاري - الرياض","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"المدة التعاقدية الكلية (شهر):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G5","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":"رقم شهر التقرير الحالي:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"J5","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"نسبة الاحتياطي الإداري MR%:","b":true},{"c":"C6","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true},{"c":"E6","v":"عتبة الإنذار للمؤشرات (CPI/SPI):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G6","v":0.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"H6","v":"نسبة الإنجاز الفعلي التراكمي %:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"J6","v":0.681914,"f":"=D16/D14","bg":"#DBEAFE","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"الميزانية عند الإتمام (BAC):","b":true},{"c":"C7","v":35000000,"f":"='تحليل حزم الأعمال WBS ومؤشراتها'!D18","bg":"#DBEAFE","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"E7","v":"القيمة المكتسبة التراكمية (EV):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G7","v":23867000,"f":"='تحليل حزم الأعمال WBS ومؤشراتها'!H18","bg":"#DBEAFE","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":"التكلفة الفعلية المنصرفة (AC):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"J7","v":24540000,"f":"='تحليل حزم الأعمال WBS ومؤشراتها'!I18","bg":"#DBEAFE","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"مؤشر أداء التكلفة (CPI = EV / AC)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C9","v":"مؤشر أداء الجدول الزمني (SPI = EV / PV)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F9","v":"التكلفة المتوقعة عند الإتمام (EAC)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"H9","v":"مؤشر الأداء المطلوب للإتمام (TCPI)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":0.972575,"f":"=D19","bg":"#EFF6FF","fg":"#1E40AF","b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"C10","v":0.969612,"f":"=D20","bg":"#EFF6FF","fg":"#1E40AF","b":true,"al":"center","nf":"0.00","cs":3},{"skip":true},{"skip":true},{"c":"F10","v":35986941.881089,"f":"=D21","bg":"#EFF6FF","fg":"#1E40AF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H10","v":1.06434,"f":"=D23","bg":"#EFF6FF","fg":"#1E40AF","b":true,"al":"center","nf":"0.00","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"أكبر من 1.00 يعني وفر في الميزانية","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C11","v":"أكبر من 1.00 يعني تقدم على البرنامج الزمني","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F11","v":"إجمالي التكلفة النهائية المتوقعة للمشروع","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"H11","v":"الكفاءة المطلوبة في المتبقي لعدم تجاوز الميزانية","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: جدول التشخيص القياسي لمؤشرات القيمة المكتسبة (EVM Executive Scorecard — PMI Standard)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"م","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"المؤشر القياسي لإدارة القيمة المكتسبة (EVM Metric)","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"الرمز","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"القيمة المحسوبة","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"وحدة القياس","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"المعادلة الرياضية المطبقة","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"الحد المرجعي","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"التشخيص الفني التلقائي لحالة المشروع","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":1,"b":true,"al":"center"},{"c":"B14","v":"الميزانية التعاقدية المرجعية عند الإتمام (Budget at Completion)","b":true},{"c":"C14","v":"BAC","b":true,"al":"center"},{"c":"D14","v":35000000,"f":"='تحليل حزم الأعمال WBS ومؤشراتها'!D18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":"ر.س","al":"center"},{"c":"F14","v":"SUM(WBS Budgets)","al":"center"},{"c":"G14","v":"100% Baseline","al":"center"},{"c":"H14","v":"خط الأساس التعاقدي المرجعي لتكلفة المشروع","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"القيمة المخططة التراكمية حتى تاريخ التقرير (Planned Value)","bg":"#F8FAFC","b":true},{"c":"C15","v":"PV","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":24615000,"f":"='تحليل حزم الأعمال WBS ومؤشراتها'!F18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"F15","v":"BAC × Planned %","bg":"#F8FAFC","al":"center"},{"c":"G15","v":"حسب الجدول","bg":"#F8FAFC","al":"center"},{"c":"H15","v":"قيمة الأعمال التي كان من المخطط إنجازها حتى الشهر الحالي","bg":"#F8FAFC","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":3,"b":true,"al":"center"},{"c":"B16","v":"القيمة المكتسبة التراكمية للأعمال المنجزة (Earned Value)","b":true},{"c":"C16","v":"EV","b":true,"al":"center"},{"c":"D16","v":23867000,"f":"='تحليل حزم الأعمال WBS ومؤشراتها'!H18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":"ر.س","al":"center"},{"c":"F16","v":"BAC × Actual %","al":"center"},{"c":"G16","v":"≥ PV","al":"center"},{"c":"H16","v":"القيمة المرجعية للأعمال المنفذة فعلياً بالموقع","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"التكلفة الفعلية المنصرفة حتى تاريخ التقرير (Actual Cost)","bg":"#F8FAFC","b":true},{"c":"C17","v":"AC","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":24540000,"f":"='تحليل حزم الأعمال WBS ومؤشراتها'!I18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"F17","v":"SUM(Actual Costs)","bg":"#F8FAFC","al":"center"},{"c":"G17","v":"≤ EV","bg":"#F8FAFC","al":"center"},{"c":"H17","v":"إجمالي التكاليف الفعلية المسجلة على حزم الأعمال","bg":"#F8FAFC","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":5,"b":true,"al":"center"},{"c":"B18","v":"انحراف التكلفة التراكمي (Cost Variance)","b":true},{"c":"C18","v":"CV","b":true,"al":"center"},{"c":"D18","v":-673000,"f":"=D16-D17","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":"ر.س","al":"center"},{"c":"F18","v":"CV = EV - AC","al":"center"},{"c":"G18","v":"≥ 0.00","al":"center"},{"c":"H18","v":"تجاوز مالي: التكلفة الفعلية أعلى من القيمة المكتسبة","f":"=IF(D18>=0,\"وفر مالي: التكلفة الفعلية أقل من القيمة المكتسبة\",\"تجاوز مالي: التكلفة الفعلية أعلى من القيمة المكتسبة\")","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"مؤشر أداء التكلفة (Cost Performance Index)","bg":"#F8FAFC","b":true},{"c":"C19","v":"CPI","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D19","v":0.972575,"f":"=D16/D17","bg":"#DBEAFE","b":true,"al":"center","nf":"0.00"},{"c":"E19","v":"مؤشر","bg":"#F8FAFC","al":"center"},{"c":"F19","v":"CPI = EV / AC","bg":"#F8FAFC","al":"center"},{"c":"G19","v":"≥ 1.00","bg":"#F8FAFC","al":"center"},{"c":"H19","v":"تجاوز في التكلفة (CPI أقل من 1.00 — يلزم ضبط التكاليف)","f":"=IF(D19>=1,\"أداء تكلفة ممتاز (ضمن الميزانية)\",\"تجاوز في التكلفة (CPI أقل من 1.00 — يلزم ضبط التكاليف)\")","bg":"#F8FAFC","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":7,"b":true,"al":"center"},{"c":"B20","v":"مؤشر أداء الجدول الزمني (Schedule Performance Index)","b":true},{"c":"C20","v":"SPI","b":true,"al":"center"},{"c":"D20","v":0.969612,"f":"=D16/D15","bg":"#DBEAFE","b":true,"al":"center","nf":"0.00"},{"c":"E20","v":"مؤشر","al":"center"},{"c":"F20","v":"SPI = EV / PV","al":"center"},{"c":"G20","v":"≥ 1.00","al":"center"},{"c":"H20","v":"تأخر زمني (SPI أقل من 1.00 — يلزم ضغط المسار الحرج)","f":"=IF(D20>=1,\"متقدم على البرنامج الزمني\",\"تأخر زمني (SPI أقل من 1.00 — يلزم ضغط المسار الحرج)\")","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"التكلفة المتوقعة عند الإتمام (Estimate at Completion)","bg":"#F8FAFC","b":true},{"c":"C21","v":"EAC","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D21","v":35986941.881089,"f":"=D14/D19","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"F21","v":"EAC = BAC / CPI","bg":"#F8FAFC","al":"center"},{"c":"G21","v":"≤ BAC","bg":"#F8FAFC","al":"center"},{"c":"H21","v":"متوقع تجاوز الميزانية عند الإتمام","f":"=IF(D21<=D14,\"متوقع الإتمام ضمن الميزانية\",\"متوقع تجاوز الميزانية عند الإتمام\")","bg":"#F8FAFC","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":9,"b":true,"al":"center"},{"c":"B22","v":"الانحراف المتوقع عند الإتمام (Variance at Completion)","b":true},{"c":"C22","v":"VAC","b":true,"al":"center"},{"c":"D22","v":-986941.881089,"f":"=D14-D21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":"ر.س","al":"center"},{"c":"F22","v":"VAC = BAC - EAC","al":"center"},{"c":"G22","v":"≥ 0.00","al":"center"},{"c":"H22","v":"عجز مالي متوقع عند نهاية المشروع","f":"=IF(D22>=0,\"فائض متوقع في نهاية المشروع\",\"عجز مالي متوقع عند نهاية المشروع\")","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B23","v":"مؤشر الأداء المطلوب للإتمام ضمن الميزانية (To-Complete Index)","bg":"#F8FAFC","b":true},{"c":"C23","v":"TCPI","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D23","v":1.06434,"f":"=(D14-D16)/(D14-D17)","bg":"#DBEAFE","b":true,"al":"center","nf":"0.00"},{"c":"E23","v":"مؤشر","bg":"#F8FAFC","al":"center"},{"c":"F23","v":"(BAC-EV)/(BAC-AC)","bg":"#F8FAFC","al":"center"},{"c":"G23","v":"≤ 1.05","bg":"#F8FAFC","al":"center"},{"c":"H23","v":"مرتفع جداً — يصعب استرداد التجاوز دون تعديل الميزانية","f":"=IF(D23<=1.05,\"ممكن تحقيقه برفع كفاءة المتبقي\",\"مرتفع جداً — يصعب استرداد التجاوز دون تعديل الميزانية\")","bg":"#F8FAFC","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"تحليل حزم الأعمال WBS ومؤشراتها","maxRow":18,"maxCol":14,"colWidths":[10.0,52.0,11.0,15.0,12.0,15.0,12.0,15.0,13.0,14.0,13.0,11.0,13.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تحليل القيمة المكتسبة التفصيلي لحزم الأعمال الإنشائية (WBS Work Packages EVM Breakdown)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يحسب الوزن النسبي، القيمة المخططة (PV)، القيمة المكتسبة (EV)، التكلفة الفعلية (AC)، ومؤشري CPI و SPI والتكلفة المتوقعة EAC لكل بند","bg":"#EFF6FF","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"جدول متابعة وحساب مؤشرات القيمة المكتسبة (PV, EV, AC, CV, SV, CPI, SPI, EAC) على مستوى حزم الأعمال (WBS)","bg":"#0F172A","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":5,"h":52.0,"cells":[{"c":"A5","v":"كود WBS","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان حزمة الأعمال الهندسية في المشروع","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوزن %","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الميزانية BAC","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المخطط %","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"القيمة المخططة PV","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"الفعلي %","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"القيمة المكتسبة EV","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"التكلفة الفعلية AC","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"انحراف التكلفة CV","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"انحراف الزمن SV","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"مؤشر CPI","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M5","v":"مؤشر SPI","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N5","v":"التكلفة المتوقعة EAC","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"WBS-01","b":true,"al":"center"},{"c":"B6","v":"الأعمال التحضيرية، المساحية، الحفر العام، وسند جوانب الحفر","b":true},{"c":"C6","v":0,"f":"=D6/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"D6","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":1850000,"f":"=D6*E6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H6","v":1850000,"f":"=D6*G6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":1810000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":40000,"f":"=H6-I6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":0,"f":"=H6-F6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":1.022099,"f":"=H6/I6","b":true,"al":"center","nf":"0.00"},{"c":"M6","v":1,"f":"=H6/F6","b":true,"al":"center","nf":"0.00"},{"c":"N6","v":1810000.792487,"f":"=D6/L6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"WBS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"أعمال الأساسات العميقة، الإحلال، الخرسانة العادية، واللبشة المسلحة","bg":"#F8FAFC","b":true},{"c":"C7","v":0,"f":"=D7/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D7","v":3400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":3400000,"f":"=D7*E7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H7","v":3400000,"f":"=D7*G7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":3520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":-120000,"f":"=H7-I7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":0,"f":"=H7-F7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":0.965909,"f":"=H7/I7","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M7","v":1,"f":"=H7/F7","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N7","v":3520000.331294,"f":"=D7/L7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"WBS-03","b":true,"al":"center"},{"c":"B8","v":"أعمال العزل المائي للأساسات والأقبية والحماية والردم المرحلي","b":true},{"c":"C8","v":0,"f":"=D8/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"D8","v":950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":950000,"f":"=D8*E8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H8","v":950000,"f":"=D8*G8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":920000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":30000,"f":"=H8-I8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":0,"f":"=H8-F8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":1.032609,"f":"=H8/I8","b":true,"al":"center","nf":"0.00"},{"c":"M8","v":1,"f":"=H8/F8","b":true,"al":"center","nf":"0.00"},{"c":"N8","v":919999.728842,"f":"=D8/L8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"WBS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"الهيكل الخرساني للأدوار المتكررة (أعمدة، حوائط قص، وبلاطات فلات سلاب)","bg":"#F8FAFC","b":true},{"c":"C9","v":0,"f":"=D9/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":8200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":7380000,"f":"=D9*E9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0.88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H9","v":7216000,"f":"=D9*G9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":7450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":-234000,"f":"=H9-I9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":-164000,"f":"=H9-F9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0.968591,"f":"=H9/I9","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M9","v":0.977778,"f":"=H9/F9","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N9","v":8465905.62993,"f":"=D9/L9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"WBS-05","b":true,"al":"center"},{"c":"B10","v":"أعمال المباني البلوك الأسمنتي والمعزول والأعتاب واللياسة الداخلية","b":true},{"c":"C10","v":0,"f":"=D10/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":2600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":1950000,"f":"=D10*E10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H10","v":1820000,"f":"=D10*G10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":1910000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":-90000,"f":"=H10-I10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":-130000,"f":"=H10-F10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0.95288,"f":"=H10/I10","b":true,"al":"center","nf":"0.00"},{"c":"M10","v":0.933333,"f":"=H10/F10","b":true,"al":"center","nf":"0.00"},{"c":"N10","v":2728570.2292,"f":"=D10/L10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"WBS-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"تأسيسات وتمديدات السباكة والصرف الصحي ومكافحة الحريق (MEP Rough-in)","bg":"#F8FAFC","b":true},{"c":"C11","v":0,"f":"=D11/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":2900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":2030000.0,"f":"=D11*E11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0.68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":1972000.0,"f":"=D11*G11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":2020000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":-48000,"f":"=H11-I11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":-58000,"f":"=H11-F11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0.976238,"f":"=H11/I11","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M11","v":0.971429,"f":"=H11/F11","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N11","v":2970587.090443,"f":"=D11/L11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"WBS-07","b":true,"al":"center"},{"c":"B12","v":"تأسيسات الكهرباء، حوامل الكابلات، الكابلات الرئيسية، والتأريض","b":true},{"c":"C12","v":0,"f":"=D12/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":3100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":2015000,"f":"=D12*E12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0.64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":1984000,"f":"=D12*G12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":2050000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":-66000,"f":"=H12-I12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":-31000,"f":"=H12-F12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":0.967805,"f":"=H12/I12","b":true,"al":"center","nf":"0.00"},{"c":"M12","v":0.984615,"f":"=H12/F12","b":true,"al":"center","nf":"0.00"},{"c":"N12","v":3203124.59638,"f":"=D12/L12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"WBS-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"أعمال التكييف المركزي ومجاري الهواء الصاج والوحدات الخارجية HVAC","bg":"#F8FAFC","b":true},{"c":"C13","v":0,"f":"=D13/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":3600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":1980000.0,"f":"=D13*E13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":1800000,"f":"=D13*G13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":1890000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":-90000,"f":"=H13-I13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":-180000,"f":"=H13-F13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":0.952381,"f":"=H13/I13","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M13","v":0.909091,"f":"=H13/F13","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N13","v":3779999.811,"f":"=D13/L13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"WBS-09","b":true,"al":"center"},{"c":"B14","v":"أعمال التكسيات الأرضية والحوائط (بورسلين، سيراميك، ورخام السلالم)","b":true},{"c":"C14","v":0,"f":"=D14/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"D14","v":2400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":1080000,"f":"=D14*E14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0.42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H14","v":1008000,"f":"=D14*G14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":1040000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":-32000,"f":"=H14-I14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":-72000,"f":"=H14-F14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0.969231,"f":"=H14/I14","b":true,"al":"center","nf":"0.00"},{"c":"M14","v":0.933333,"f":"=H14/F14","b":true,"al":"center","nf":"0.00"},{"c":"N14","v":2476189.886621,"f":"=D14/L14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"WBS-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"أعمال الجبس بورد والأسقف المستعارة والمعجون والدهانات المعمارية","bg":"#F8FAFC","b":true},{"c":"C15","v":0,"f":"=D15/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D15","v":1900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":0.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":665000,"f":"=D15*E15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0.32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":608000,"f":"=D15*G15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":620000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":-12000,"f":"=H15-I15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":-57000,"f":"=H15-F15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":0.980645,"f":"=H15/I15","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M15","v":0.914286,"f":"=H15/F15","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N15","v":1937500.318668,"f":"=D15/L15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"WBS-11","b":true,"al":"center"},{"c":"B16","v":"أعمال الواجهات الزجاجية (Curtain Wall) والكلادينج والأبواب والشبابيك","b":true},{"c":"C16","v":0,"f":"=D16/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"D16","v":2800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F16","v":1120000,"f":"=D16*E16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0.38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H16","v":1064000,"f":"=D16*G16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":1120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":-56000,"f":"=H16-I16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":-56000,"f":"=H16-F16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":0.95,"f":"=H16/I16","b":true,"al":"center","nf":"0.00"},{"c":"M16","v":0.95,"f":"=H16/F16","b":true,"al":"center","nf":"0.00"},{"c":"N16","v":2947368.421053,"f":"=D16/L16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"WBS-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"أعمال المصاعد، الموقع العام، الاختبارات والتشغيل التجريبي والتسليم","bg":"#F8FAFC","b":true},{"c":"C17","v":0,"f":"=D17/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":1300000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F17","v":195000,"f":"=D17*E17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H17","v":195000,"f":"=D17*G17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":190000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":5000,"f":"=H17-I17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":0,"f":"=H17-F17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":1.026316,"f":"=H17/I17","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M17","v":1,"f":"=H17/F17","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N17","v":1266666.406838,"f":"=D17/L17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":44.0,"cells":[{"c":"A18","v":"إجمالي حزم أعمال المشروع والمؤشرات التراكمية المجمعة","bg":"#DBEAFE","b":true,"cs":2},{"skip":true},{"c":"C18","v":0,"f":"=SUM(C6:C17)","bg":"#DBEAFE","b":true,"al":"center","nf":"0.0%"},{"c":"D18","v":35000000,"f":"=SUM(D6:D17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":0.703286,"f":"=F18/D18","bg":"#DBEAFE","b":true,"al":"center","nf":"0.0%"},{"c":"F18","v":24615000,"f":"=SUM(F6:F17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0.681914,"f":"=H18/D18","bg":"#DBEAFE","b":true,"al":"center","nf":"0.0%"},{"c":"H18","v":23867000,"f":"=SUM(H6:H17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":24540000,"f":"=SUM(I6:I17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":-673000,"f":"=H18-I18","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":-748000,"f":"=H18-F18","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":0.972575,"f":"=H18/I18","bg":"#DBEAFE","b":true,"al":"center","nf":"0.00"},{"c":"M18","v":0.969612,"f":"=H18/F18","bg":"#DBEAFE","b":true,"al":"center","nf":"0.00"},{"c":"N18","v":36025913.242756,"f":"=SUM(N6:N17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"التدفق الشهري ومنحنى S-Curve","maxRow":18,"maxCol":11,"colWidths":[12.0,44.0,15.0,16.0,13.0,15.0,16.0,15.0,16.0,12.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول التدفق الزمني الشهري والتراكمي ومنحنى الإنجاز (S-Curve Time-Phased PV, EV & AC Tracker)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يتتبع تطور القيمة المخططة والمكتسبة والتكلفة الفعلية شهراً بشهر على مدار 12 شهراً ويحسب مسار مؤشرات CPI و SPI","bg":"#EFF6FF","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"جدول البيانات الشهرية والتراكمية لمنحنى الإنجاز والتدفقات (S-Curve Data Table — 12 Months)","bg":"#0F172A","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":42.0,"cells":[{"c":"A5","v":"الشهر","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"المرحلة التنفيذية الرئيسية خلال الشهر","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"المخطط الشهري PV","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"المخطط التراكمي PV","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المخطط %","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"المكتسب الشهري EV","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"المكتسب التراكمي EV","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"الفعلي الشهري AC","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"الفعلي التراكمي AC","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"CPI تراكمي","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"SPI تراكمي","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"الشهر 01","b":true,"al":"center"},{"c":"B6","v":"تجهيز الموقع، الحفر العام، وسند جوانب الحفر","b":true},{"c":"C6","v":1200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":1200000,"f":"=SUM($C$6:C6)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0,"f":"=D6/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":1200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":1200000,"f":"=IF(F6>0, SUM($F$6:F6), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":1180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":1180000,"f":"=IF(H6>0, SUM($H$6:H6), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":1.016949,"f":"=IF(I6>0, G6/I6, 0)","b":true,"al":"center","nf":"0.00"},{"c":"K6","v":1,"f":"=IF(G6>0, G6/D6, 0)","b":true,"al":"center","nf":"0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"الشهر 02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"إكمال الحفر، الخوازيق، والخرسانة العادية للأساسات","bg":"#F8FAFC","b":true},{"c":"C7","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":3300000,"f":"=SUM($C$6:C7)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0,"f":"=D7/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":2050000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":3250000,"f":"=IF(F7>0, SUM($F$6:F7), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":2110000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":3290000,"f":"=IF(H7>0, SUM($H$6:H7), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":0.987842,"f":"=IF(I7>0, G7/I7, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"K7","v":0.984848,"f":"=IF(G7>0, G7/D7, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"الشهر 03","b":true,"al":"center"},{"c":"B8","v":"حدادة وصب اللبشة المسلحة وعزل الأساسات والردم","b":true},{"c":"C8","v":2900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":6200000,"f":"=SUM($C$6:C8)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0,"f":"=D8/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":2950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":6200000,"f":"=IF(F8>0, SUM($F$6:F8), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":3040000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":6330000,"f":"=IF(H8>0, SUM($H$6:H8), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0.979463,"f":"=IF(I8>0, G8/I8, 0)","b":true,"al":"center","nf":"0.00"},{"c":"K8","v":1,"f":"=IF(G8>0, G8/D8, 0)","b":true,"al":"center","nf":"0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"الشهر 04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"الهيكل الخرساني للأقبية والدور الأرضي والأول","bg":"#F8FAFC","b":true},{"c":"C9","v":3500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":9700000,"f":"=SUM($C$6:C9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0,"f":"=D9/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":3400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":9600000,"f":"=IF(F9>0, SUM($F$6:F9), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":3490000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":9820000,"f":"=IF(H9>0, SUM($H$6:H9), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0.977597,"f":"=IF(I9>0, G9/I9, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"K9","v":0.989691,"f":"=IF(G9>0, G9/D9, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"الشهر 05","b":true,"al":"center"},{"c":"B10","v":"الهيكل الخرساني للأدوار المتكررة وبداية المباني","b":true},{"c":"C10","v":4200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":13900000,"f":"=SUM($C$6:C10)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0,"f":"=D10/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":3980000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":13580000,"f":"=IF(F10>0, SUM($F$6:F10), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":4120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":13940000,"f":"=IF(H10>0, SUM($H$6:H10), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0.974175,"f":"=IF(I10>0, G10/I10, 0)","b":true,"al":"center","nf":"0.00"},{"c":"K10","v":0.976978,"f":"=IF(G10>0, G10/D10, 0)","b":true,"al":"center","nf":"0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"الشهر 06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"إتمام الهيكل الخرساني والمباني وتأسيسات السباكة والكهرباء","bg":"#F8FAFC","b":true},{"c":"C11","v":4100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":18000000,"f":"=SUM($C$6:C11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0,"f":"=D11/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":3850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":17430000,"f":"=IF(F11>0, SUM($F$6:F11), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":3960000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":17900000,"f":"=IF(H11>0, SUM($H$6:H11), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0.973743,"f":"=IF(I11>0, G11/I11, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"K11","v":0.968333,"f":"=IF(G11>0, G11/D11, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"الشهر 07","b":true,"al":"center"},{"c":"B12","v":"أعمال اللياسة، مجاري التكييف، الكابلات، وتوريد البورسلين","b":true},{"c":"C12","v":3700000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":21700000,"f":"=SUM($C$6:C12)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0,"f":"=D12/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":3480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":20910000,"f":"=IF(F12>0, SUM($F$6:F12), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":3550000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":21450000,"f":"=IF(H12>0, SUM($H$6:H12), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0.974825,"f":"=IF(I12>0, G12/I12, 0)","b":true,"al":"center","nf":"0.00"},{"c":"K12","v":0.963594,"f":"=IF(G12>0, G12/D12, 0)","b":true,"al":"center","nf":"0.00"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"الشهر 08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"أعمال السيراميك والرخام والواجهات الزجاجية (شهر التقرير الحالي)","bg":"#F8FAFC","b":true},{"c":"C13","v":3440000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":25140000,"f":"=SUM($C$6:C13)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0,"f":"=D13/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":3151000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":24061000,"f":"=IF(F13>0, SUM($F$6:F13), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":3090000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":24540000,"f":"=IF(H13>0, SUM($H$6:H13), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0.980481,"f":"=IF(I13>0, G13/I13, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"K13","v":0.95708,"f":"=IF(G13>0, G13/D13, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"الشهر 09","b":true,"al":"center"},{"c":"B14","v":"استكمال الواجهات، الأسقف المستعارة، والدهانات الأولية (مخطط)","b":true},{"c":"C14","v":3100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":28240000,"f":"=SUM($C$6:C14)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"f":"=D14/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=IF(F14>0, SUM($F$6:F14), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"f":"=IF(H14>0, SUM($H$6:H14), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF(I14>0, G14/I14, 0)","b":true,"al":"center","nf":"0.00"},{"c":"K14","v":0,"f":"=IF(G14>0, G14/D14, 0)","b":true,"al":"center","nf":"0.00"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"الشهر 10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"تركيب الوحدات الكهروميكانيكية، اللوحات، والمصاعد (مخطط)","bg":"#F8FAFC","b":true},{"c":"C15","v":2900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":31140000,"f":"=SUM($C$6:C15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":0,"f":"=D15/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=IF(F15>0, SUM($F$6:F15), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"f":"=IF(H15>0, SUM($H$6:H15), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=IF(I15>0, G15/I15, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"K15","v":0,"f":"=IF(G15>0, G15/D15, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"الشهر 11","b":true,"al":"center"},{"c":"B16","v":"التشطيبات النهائية، الأبواب، والموقع العام (مخطط)","b":true},{"c":"C16","v":2360000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":33500000,"f":"=SUM($C$6:C16)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":0,"f":"=D16/$D$18","b":true,"al":"center","nf":"0.0%"},{"c":"F16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"f":"=IF(F16>0, SUM($F$6:F16), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"f":"=IF(H16>0, SUM($H$6:H16), 0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF(I16>0, G16/I16, 0)","b":true,"al":"center","nf":"0.00"},{"c":"K16","v":0,"f":"=IF(G16>0, G16/D16, 0)","b":true,"al":"center","nf":"0.00"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"الشهر 12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"الاختبارات والتشغيل التجريبي T&C والتسليم الابتدائي (مخطط)","bg":"#F8FAFC","b":true},{"c":"C17","v":1500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":35000000,"f":"=SUM($C$6:C17)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":0,"f":"=D17/$D$18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"f":"=IF(F17>0, SUM($F$6:F17), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0,"f":"=IF(H17>0, SUM($H$6:H17), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF(I17>0, G17/I17, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"K17","v":0,"f":"=IF(G17>0, G17/D17, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"}]},{"r":18,"h":44.0,"cells":[{"c":"A18","v":"إجمالي التدفقات على مدار مدة المشروع (12 شهراً)","bg":"#DBEAFE","b":true,"cs":2},{"skip":true},{"c":"C18","v":35000000,"f":"=SUM(C6:C17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":35000000,"f":"=D17","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":0,"f":"=E17","bg":"#DBEAFE","b":true,"al":"center","nf":"0.0%"},{"c":"F18","v":24061000,"f":"=SUM(F6:F17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":24061000,"f":"=MAX(G6:G17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":24540000,"f":"=SUM(H6:H17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":24540000,"f":"=MAX(I6:I17)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0.980481,"f":"=G13/I13","bg":"#DBEAFE","b":true,"al":"center","nf":"0.00"},{"c":"K18","v":0.95708,"f":"=G13/D13","bg":"#DBEAFE","b":true,"al":"center","nf":"0.00"}]}]},{"name":"معادلات التنبؤ EAC وخطة التصحيح","maxRow":8,"maxCol":8,"colWidths":[8.0,52.0,24.0,16.0,13.0,13.0,13.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقارنة نماذج التنبؤ بالتكلفة النهائية (4 EAC Forecasting Models) ومصفوفة الإجراءات التصحيحية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يقارن بين الطرق الأربع لحساب التكلفة عند الإتمام (EAC) والانحراف (VAC) وفق معيار PMI ويحدد خطة المعالجة حسب موقع المشروع","bg":"#EFF6FF","b":true,"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":38.0,"cells":[{"c":"A4","v":"أولاً: مقارنة سيناريوهات التنبؤ بالتكلفة عند الإتمام (Estimate at Completion — EAC) وفق الدليل المعرفي PMBOK","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"م","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"نموذج التنبؤ بالتكلفة عند الإتمام (EAC Forecasting Scenario)","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"المعادلة الرياضية القياسية","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الميزانية BAC","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"التكلفة المتوقعة EAC","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"المتبقي للإتمام ETC","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"الانحراف النهائي VAC","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"متى يُستخدم هذا النموذج؟","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"النموذج الأول: استمرار نفس كفاءة التكلفة الحالية (Typical Cost Variance)","b":true},{"c":"C6","v":"EAC = BAC / CPI","b":true,"al":"center"},{"c":"D6","v":35000000,"f":"='داشبورد مؤشرات القيمة المكتسبة'!D14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":35986941.881089,"f":"=D6/'داشبورد مؤشرات القيمة المكتسبة'!D19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":11446941.881089,"f":"=E6-'داشبورد مؤشرات القيمة المكتسبة'!$D$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":-986941.881089,"f":"=D6-E6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":"عندما يُتوقع استمرار نفس معدل أداء التكلفة الحالي حتى نهاية المشروع"}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"النموذج الثاني: الانحراف الحالي عارض ولن يتكرر (Atypical Cost Variance)","bg":"#F8FAFC","b":true},{"c":"C7","v":"EAC = AC + (BAC - EV)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":35000000,"f":"='داشبورد مؤشرات القيمة المكتسبة'!D14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":35673000,"f":"='داشبورد مؤشرات القيمة المكتسبة'!D17+(D7-'داشبورد مؤشرات القيمة المكتسبة'!D16)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":11133000,"f":"=E7-'داشبورد مؤشرات القيمة المكتسبة'!$D$17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":-673000,"f":"=D7-E7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":"عندما يكون تجاوز التكلفة السابق ناتجاً عن حدث طارئ لمرة واحدة وتمت معالجته","bg":"#F8FAFC"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"النموذج الثالث: تأثر المتبقي بمؤشري التكلفة والزمن معاً (Combined CPI × SPI)","b":true},{"c":"C8","v":"EAC = AC + (BAC - EV)/(CPI × SPI)","b":true,"al":"center"},{"c":"D8","v":35000000,"f":"='داشبورد مؤشرات القيمة المكتسبة'!D14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":36345683.214734,"f":"='داشبورد مؤشرات القيمة المكتسبة'!D17+((D8-'داشبورد مؤشرات القيمة المكتسبة'!D16)/('داشبورد مؤشرات القيمة المكتسبة'!D19*'داشبورد مؤشرات القيمة المكتسبة'!D20))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":11805683.214734,"f":"=E8-'داشبورد مؤشرات القيمة المكتسبة'!$D$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":-1345683.214734,"f":"=D8-E8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":"عندما يكون موعد التسليم إلزامياً وسيؤدي التأخر الزمني إلى زيادة تكاليف الضغط"}]}]}]}