{"slug":"indirect-cost-and-head-office-overhead-allocation-sheet","sheets":[{"name":"توزيع التكاليف غير المباشرة","maxRow":21,"maxCol":9,"colWidths":[16.0,58.0,22.0,22.0,16.0,22.0,22.0,22.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"شيت توزيع التكاليف غير المباشرة ومصاريف المقر الرئيسي على مشاريع المقاولات إكسيل","bg":"#0F172A","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":34.0,"cells":[{"c":"A2","v":"نموذج محاسبي وإداري لتوزيع مصاريف الإدارة العامة (HOOH / G&A) وتكاليف الموقع الأولية وحساب نسب التحميل للتسعير والمناقصات وفق المعيار المحاسبي IFRS 15","bg":"#1E293B","fg":"#FFFFFF","al":"center","cs":9},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"اسم شركة المقاولات:","fg":"#1E293B","b":true},{"c":"B4","v":"شركة البنيان المتطورة للمقاولات العامة","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F4","v":"السنة المالية المستهدفة:","fg":"#1E293B","b":true},{"c":"G4","v":"2026 م","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"أساس التوزيع المحاسبي المطبق:","fg":"#1E293B","b":true},{"c":"B5","v":"طريقة نسبة التكاليف المباشرة (Direct Cost Ratio Basis - CAS 410)","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F5","v":"العملة الرسمية:","fg":"#1E293B","b":true},{"c":"G5","v":"ريال سعودي (SAR)","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"إجمالي مصاريف المقر الرئيسي السنوية:","fg":"#1E293B","b":true},{"c":"B6","v":4680000,"f":"='ميزانية مصاريف المقر'!D14","fg":"#1E293B","b":true,"nf":"#,##0.00","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F6","v":"تاريخ اعتماد التوزيع:","fg":"#1E293B","b":true},{"c":"G6","v":"2026-10-11","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"1. جدول توزيع التكاليف غير المباشرة ومصاريف المقر على محفظة المشاريع النشطة","bg":"#047857","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":9,"h":72.0,"cells":[{"c":"A9","v":"كود المشروع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"اسم وتوصيف المشروع الإنشائي","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"قيمة العقد (SAR)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"التكاليف المباشرة التقديرية (SAR)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"نسبة المشروع من التكاليف المباشرة (%)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"حصة مصاريف المقر الرئيسي (HOOH - SAR)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"تكاليف الموقع غير المباشرة (Site OH - SAR)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"إجمالي التكاليف غير المباشرة (SAR)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"نسبة التحميل على التكلفة المباشرة (%)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"PRJ-2601","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"مشروع إنشاء برج المكاتب الإدارية الفندقي - الرياض","fg":"#1E293B"},{"c":"C10","v":45000000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"D10","v":34200000,"in":true,"fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E10","v":0,"f":"=D10/$D$16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"F10","v":0,"f":"=E10*'ميزانية مصاريف المقر'!$D$14","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"G10","v":1680000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"H10","v":1680000,"f":"=F10+G10","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"I10","v":0.049123,"f":"=H10/D10","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"PRJ-2602","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"مشروع مجمع الفلل السكنية الفاخرة (35 فيلا) - جدة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C11","v":32000000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"D11","v":24500000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E11","v":0,"f":"=D11/$D$16","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"F11","v":0,"f":"=E11*'ميزانية مصاريف المقر'!$D$14","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"G11","v":1250000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H11","v":1250000,"f":"=F11+G11","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"I11","v":0.05102,"f":"=H11/D11","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"PRJ-2603","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"مشروع البنية التحتية وشبكات تصريف السيول - الدمام","fg":"#1E293B"},{"c":"C12","v":18500000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"D12","v":14800000,"in":true,"fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E12","v":0,"f":"=D12/$D$16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"F12","v":0,"f":"=E12*'ميزانية مصاريف المقر'!$D$14","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"G12","v":890000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"H12","v":890000,"f":"=F12+G12","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"I12","v":0.060135,"f":"=H12/D12","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"PRJ-2604","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"مشروع إنشاء المستودعات اللوجستية المركزية - الخرج","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C13","v":15000000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"D13","v":11600000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E13","v":0,"f":"=D13/$D$16","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"F13","v":0,"f":"=E13*'ميزانية مصاريف المقر'!$D$14","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"G13","v":620000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H13","v":620000,"f":"=F13+G13","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"I13","v":0.053448,"f":"=H13/D13","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"PRJ-2605","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"مشروع أعمال التشطيبات والتطوير التجاري لمول الرياض","fg":"#1E293B"},{"c":"C14","v":12000000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"D14","v":8900000,"in":true,"fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E14","v":0,"f":"=D14/$D$16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"F14","v":0,"f":"=E14*'ميزانية مصاريف المقر'!$D$14","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"G14","v":540000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"H14","v":540000,"f":"=F14+G14","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"I14","v":0.060674,"f":"=H14/D14","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"PRJ-2606","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"مشروع محطة الصرف الصحي والمباني الخدمية - تبوك","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C15","v":9800000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"D15","v":7600000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E15","v":0,"f":"=D15/$D$16","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"F15","v":0,"f":"=E15*'ميزانية مصاريف المقر'!$D$14","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"G15","v":480000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H15","v":480000,"f":"=F15+G15","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"I15","v":0.063158,"f":"=H15/D15","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"الإجمالي الكلي لمحفظة المشاريع (Total Portfolio):","bg":"#ECFDF5","fg":"#064E3B","b":true,"cs":2},{"skip":true},{"c":"C16","v":132300000,"f":"=SUM(C10:C15)","bg":"#ECFDF5","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"D16","v":101600000,"f":"=SUM(D10:D15)","bg":"#ECFDF5","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"E16","v":0,"f":"=SUM(E10:E15)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"0.00%"},{"c":"F16","v":0,"f":"=SUM(F10:F15)","bg":"#ECFDF5","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"G16","v":5460000,"f":"=SUM(G10:G15)","bg":"#ECFDF5","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"H16","v":5460000,"f":"=SUM(H10:H15)","bg":"#ECFDF5","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"I16","v":0.05374,"f":"=H16/D16","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"0.00%"}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"إجمالي قيمة العقود (SAR)\n=C16","bg":"#F0FDF4","fg":"#047857","b":true,"al":"center","rs":2,"cs":2},{"skip":true},{"c":"C18","v":"إجمالي التكاليف المباشرة (SAR)\n=D16","bg":"#F0FDF4","fg":"#047857","b":true,"al":"center","rs":2,"cs":2},{"skip":true},{"c":"E18","v":"مصاريف المقر الموزعة (SAR)\n=F16","bg":"#F0FDF4","fg":"#047857","b":true,"al":"center","rs":2,"cs":2},{"skip":true},{"c":"G18","v":"متوسط نسبة التحميل للمناقصات:\n=I16","bg":"#DCFCE7","fg":"#047857","b":true,"al":"center","rs":2,"cs":3},{"skip":true},{"skip":true}]},{"r":19,"h":28.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""},{"c":"H20","v":""},{"c":"I20","v":""}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":"مهندس حساب التكاليف وضبط المشاريع:\nم. أحمد الشريف\nالتوقيع: ........................","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D21","v":"المدير المالي لشركة المقاولات (CFO):\nأ. فيصل القحطاني\nالتوقيع: ........................","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G21","v":"الرئيس التنفيذي / المدير العام:\nم. عبد الله المطيري\nالاعتماد: ........................","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"ميزانية مصاريف المقر","maxRow":14,"maxCol":7,"colWidths":[16.0,62.0,22.0,24.0,24.0,45.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"الميزانية التقديرية والتفصيلية لمصاريف المقر الرئيسي والإدارة العامة (Head Office G&A)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حصر كافة المصاريف العمومية والإدارية المشتركة الواجب استردادها وتحميلها على المشاريع بنسب عادلة","bg":"#1E293B","fg":"#FFFFFF","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود البند","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بند المصروف الإداري والعمومي (Expense Category)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المعدل الشهري (SAR/Month)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الميزانية السنوية الإجمالية (SAR)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"طريقة التوزيع الموصى بها","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"ملاحظات وتفاصيل الاحتساب","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"النسبة من الإجمالي","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"HO-01","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"رواتب وبدلات ومكافآت الإدارة العليا والمكتب الفني المركزي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C5","v":215000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"D5","v":2580000,"f":"=C5*12","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E5","v":"Direct Cost Ratio","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F5","v":"تشمل الإدارة، العقود، المناقصات، والمالية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G5","v":0,"f":"=D5/$D$14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"HO-02","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"إيجار مبنى المقر الرئيسي ومصاريف المرافق والصيانة الدورية","fg":"#1E293B"},{"c":"C6","v":45000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"D6","v":540000,"f":"=C6*12","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E6","v":"Direct Cost Ratio","fg":"#1E293B","al":"center"},{"c":"F6","v":"عقد إيجار مقر الشركة بالرياض شاملاً الخدمات","fg":"#1E293B"},{"c":"G6","v":0,"f":"=D6/$D$14","fg":"#1E293B","al":"center","nf":"0.00%"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"HO-03","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"تراخيص البرمجيات الهندسية وتقنية المعلومات (ERP / BIM / Primavera)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C7","v":28000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"D7","v":336000,"f":"=C7*12","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E7","v":"Direct Cost Ratio","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F7","v":"اشتراكات أوتوديسك، بريمافيرا، ونظام SAP السحابي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G7","v":0,"f":"=D7/$D$14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"HO-04","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"الرسوم الحكومية، السجلات التجارية، الغرف، ورسوم التأهيل والمقاولين","fg":"#1E293B"},{"c":"C8","v":18500,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"D8","v":222000,"f":"=C8*12","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E8","v":"Contract Value Ratio","fg":"#1E293B","al":"center"},{"c":"F8","v":"رسوم اشتراك هيئة المقاولين والتصنيف والتأمينات","fg":"#1E293B"},{"c":"G8","v":0,"f":"=D8/$D$14","fg":"#1E293B","al":"center","nf":"0.00%"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"HO-05","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"الاستشارات القانونية والمحاسبية والمراجعة الخارجية المعتمدة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C9","v":15000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"D9","v":180000,"f":"=C9*12","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E9","v":"Equal / Direct Cost","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F9","v":"أتعاب المحاسب القانوني ومحامي العقود والتحكيم","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G9","v":0,"f":"=D9/$D$14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"HO-06","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"مصاريف التسويق، العلاقات العامة، وتكاليف شراء وثائق المناقصات","fg":"#1E293B"},{"c":"C10","v":14000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"D10","v":168000,"f":"=C10*12","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E10","v":"Revenue Ratio","fg":"#1E293B","al":"center"},{"c":"F10","v":"كراسات الشروط، الضمانات البنكية للمناقصات","fg":"#1E293B"},{"c":"G10","v":0,"f":"=D10/$D$14","fg":"#1E293B","al":"center","nf":"0.00%"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"HO-07","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"إهلاك أصول المقر الرئيسي، الأثاث، وأجهزة الحاسب الآلي والسيارات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C11","v":22000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"D11","v":264000,"f":"=C11*12","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E11","v":"Direct Cost Ratio","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F11","v":"إهلاك سنوي للأصول الثابتة وفق معايير المحاسبة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G11","v":0,"f":"=D11/$D$14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"HO-08","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"نثريات وضيافة المقر، الانتقالات، والبريد والاتصالات والإنترنت","fg":"#1E293B"},{"c":"C12","v":12500,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"D12","v":150000,"f":"=C12*12","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E12","v":"Direct Cost Ratio","fg":"#1E293B","al":"center"},{"c":"F12","v":"مصاريف إدارية تشغيلية متنوعة ومصروفات نثرية","fg":"#1E293B"},{"c":"G12","v":0,"f":"=D12/$D$14","fg":"#1E293B","al":"center","nf":"0.00%"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"HO-09","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"احتياطي مخاطر إدارية وطوارئ غير منظورة (Contingency)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C13","v":20000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"D13","v":240000,"f":"=C13*12","bg":"#F8FAFC","fg":"#1E293B","b":true,"nf":"#,##0.00"},{"c":"E13","v":"Direct Cost Ratio","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F13","v":"مخصص تغطية الارتفاعات الطارئة في المصاريف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G13","v":0,"f":"=D13/$D$14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"إجمالي ميزانية مصاريف المقر الرئيسي السنوية (Total Annual HOOH):","bg":"#ECFDF5","fg":"#064E3B","b":true,"cs":2},{"skip":true},{"c":"C14","v":390000,"f":"=SUM(C5:C13)","bg":"#ECFDF5","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"D14","v":4680000,"f":"=SUM(D5:D13)","bg":"#ECFDF5","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"E14","v":"","bg":"#ECFDF5","al":"center"},{"c":"F14","v":"","bg":"#ECFDF5","al":"center"},{"c":"G14","v":0,"f":"=SUM(G5:G13)","bg":"#ECFDF5","fg":"#064E3B","b":true,"al":"center","nf":"0.00%"}]}]},{"name":"معادلات مطالبات التعويض","maxRow":7,"maxCol":6,"colWidths":[28.0,45.0,30.0,22.0,30.0,35.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"معادلات حساب التعويض المالي عن مصاريف المقر الرئيسي في مطالبات التمديد الزمني (EOT Claims)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"صيغ هدسون (Hudson) وإيمدن (Emden) وإيكلي (Eichleay) لحساب استرداد مصاريف المقر أثناء فترات التأخير المبررة وفق عقود فيديك FIDIC","bg":"#1E293B","fg":"#FFFFFF","al":"center","cs":6},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"المعادلة الفقهية / القانونية","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الصيغة الرياضية المطبقة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"متغيرات المعادلة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مثال تطبيقي عملي","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"قيمة التعويض المستحق (SAR)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"القبول في التحكيم وقضاء المقاولات","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":104.0,"cells":[{"c":"A5","v":"معادلة هدسون (Hudson Formula)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"(HOOH % / 100) × (Contract Sum / Contract Period) × Delay Period","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C5","v":"HOOH % = 5.0%\nقيمة العقد = 45,000,000\nالمدة = 730 يوم\nالتأخير = 60 يوم","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D5","v":184931.506849,"f":"=((5/100)*(45000000/730)*60)","bg":"#F8FAFC","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"E5","v":"معادلة شائعة في عقود الفيديك ولكنها تعتمد على نسبة المقر التعاقدية التقديرية","bg":"#F8FAFC","fg":"#1E293B","cs":2},{"skip":true}]},{"r":6,"h":104.0,"cells":[{"c":"A6","v":"معادلة إيمدن (Emden Formula)","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"(Actual HOOH % / 100) × (Contract Sum / Contract Period) × Delay Period","fg":"#1E293B","al":"center"},{"c":"C6","v":"النسبة الفعلية = 4.82%\nقيمة العقد = 45,000,000\nالمدة = 730 يوم\nالتأخير = 60 يوم","fg":"#1E293B"},{"c":"D6","v":178273.972603,"f":"=((4.82/100)*(45000000/730)*60)","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"E6","v":"مقبولة جداً ومفضلة لأنها تستند للدفاتر المحاسبية الفعلية للشركة بدلاً من النسبة المقدرة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":7,"h":128.0,"cells":[{"c":"A7","v":"معادلة إيكلي (Eichleay Formula)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"خطوة 1: تخصيص مصاريف المقر\nخطوة 2: المعدل اليومي المخصص\nخطوة 3: المعدل اليومي × أيام التأخير","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C7","v":"مصاريف المقر = 4,680,000\nفواتير المشروع = 45,000,000\nإجمالي فواتير الشركة = 132,800,000\nأيام العقد = 730 يوم\nالتأخير = 60 يوم","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":130343.290972,"f":"=(((45000000/132800000)*4680000)/730)*60","bg":"#F8FAFC","fg":"#064E3B","b":true,"nf":"#,##0.00"},{"c":"E7","v":"المعيار الذهبي والأكثر قبولاً وتطبيقاً في المحاكم الأمريكية والدولية ومنازعات عقود الإنشاءات","bg":"#F8FAFC","fg":"#1E293B","cs":2},{"skip":true}]}]}]}