{"slug":"project-kpi-s-curve-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات الأداء","maxRow":26,"maxCol":12,"colWidths":[15.0,24.0,24.0,16.0,18.0,16.0,16.0,18.0,18.0,18.0,16.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"داشبورد متابعة المشاريع ونسب الإنجاز ومنحنى S-Curve ومؤشرات القيمة المكتسبة (Project KPI & S-Curve Dashboard)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"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":42.0,"cells":[{"c":"A2","v":"لوحة قيادة تنفيذية متكاملة لمديري المشروعات والمكتب الفني (PMO) لقياس نسب الإنجاز المخططة والفعلية ومؤشرات الأداء الزمني والمالي (SPI / CPI) ومنحنى التدفق التراكمي S-Curve.","bg":"#334155","fg":"#E2E8F0","al":"center","cs":12},{"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":36.0,"cells":[{"c":"A3","v":"المشروع:","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B3","v":"مشروع إنشاء وتجهيز المجمع الإداري والتجاري المتكامل - المرحلة الأولى","f":"='إعدادات المشروع والأوزان'!B5","fg":"#0369A1","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E3","v":"رقم العقد:","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"F3","v":"CNT-2026-PMO-084","f":"='إعدادات المشروع والأوزان'!B9","fg":"#0369A1","al":"center"},{"c":"G3","v":"الاستشاري:","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"H3","v":"المكتب الهندسي الاستشاري لإدارة المشروعات (PMC)","f":"='إعدادات المشروع والأوزان'!B7","fg":"#0369A1","al":"center","cs":2},{"skip":true},{"c":"J3","v":"تاريخ التقييم:","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"K3","v":"2026-07-31","f":"='إعدادات المشروع والأوزان'!B12","fg":"#0369A1","al":"center","cs":2},{"skip":true}]},{"r":4,"h":14.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":""},{"c":"C4","v":""},{"c":"D4","v":""},{"c":"E4","v":""},{"c":"F4","v":""},{"c":"G4","v":""},{"c":"H4","v":""},{"c":"I4","v":""},{"c":"J4","v":""},{"c":"K4","v":""},{"c":"L4","v":""}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"نسبة الإنجاز الفعلي الكلي","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"مؤشر أداء الجدول الزمني (SPI)","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"مؤشر كفاءة التكلفة المالية (CPI)","bg":"#15803D","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"القيمة المكتسبة المحققة (EV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"I5","v":"التكلفة الفعلية المنصرفة (AC)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"K5","v":"التكلفة التقديرية عند الإتمام (EAC)","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":46.0,"cells":[{"c":"A6","v":0.6522,"f":"='جدول الأنشطة والأوزان WBS'!G25","bg":"#EFF6FF","fg":"#0369A1","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true},{"c":"C6","v":0.959823,"f":"='جدول الأنشطة والأوزان WBS'!L25","bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"E6","v":0.985104,"f":"='جدول الأنشطة والأوزان WBS'!M25","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"G6","v":31631700,"f":"='جدول الأنشطة والأوزان WBS'!I25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"I6","v":32110000,"f":"='جدول الأنشطة والأوزان WBS'!J25","bg":"#FEF9C3","fg":"#854D0E","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"K6","v":49233380.434959,"f":"=IF('جدول الأنشطة والأوزان WBS'!M25>0, 'إعدادات المشروع والأوزان'!B10/'جدول الأنشطة والأوزان WBS'!M25, 'إعدادات المشروع والأوزان'!B10)","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"مقابل المخطط التراكمي: 63.3%","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"C7","v":"الحد المرجعي المستهدف >= 0.98","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"الحد المرجعي المستهدف >= 0.98","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"G7","v":"ريال سعودي (الأعمال المنجزة)","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"I7","v":"ريال سعودي (المنصرف الفعلي)","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"K7","v":"من أصل الميزانية: 48,500,000","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":14.0,"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":""},{"c":"K8","v":""},{"c":"L8","v":""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"أولاً: لوحة تحليل الأداء القطاعي ونسب الإنجاز والقيمة المكتسبة حسب التخصص الهندسي (Discipline Performance Breakdown)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"الكود","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"التخصص الهندسي / حزمة الأعمال الرئيسية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D10","v":"الوزن النسبي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"الميزانية (BAC)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"المخطط (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"الفعلي (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"القيمة المخططة (PV)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I10","v":"القيمة المكتسبة (EV)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J10","v":"التكلفة الفعلية (AC)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K10","v":"مؤشر الزمن SPI","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L10","v":"مؤشر التكلفة CPI","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"DISC-01","b":true,"al":"center"},{"c":"B11","v":"الأعمال التحضيرية والهندسية والتراخيص","b":true,"cs":2},{"skip":true},{"c":"D11","v":0.08,"f":"='إعدادات المشروع والأوزان'!C17","al":"center","nf":"0.0%"},{"c":"E11","v":3880000,"f":"='إعدادات المشروع والأوزان'!D17","al":"center","nf":"#,##0"},{"c":"F11","v":1,"f":"=IF(E11>0, H11/E11, 0)","al":"center","nf":"0.0%"},{"c":"G11","v":1,"f":"=IF(E11>0, I11/E11, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":3880000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B11, 'جدول الأنشطة والأوزان WBS'!$H$5:$H$24)","al":"center","nf":"#,##0"},{"c":"I11","v":3880000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B11, 'جدول الأنشطة والأوزان WBS'!$I$5:$I$24)","al":"center","nf":"#,##0"},{"c":"J11","v":3820000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B11, 'جدول الأنشطة والأوزان WBS'!$J$5:$J$24)","al":"center","nf":"#,##0"},{"c":"K11","v":1,"f":"=IF(H11>0, I11/H11, 1)","b":true,"al":"center","nf":"0.00"},{"c":"L11","v":1.015707,"f":"=IF(J11>0, I11/J11, 1)","b":true,"al":"center","nf":"0.00"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"DISC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"الأعمال الترابية والأساسات والهيكل الخرساني","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D12","v":0.32,"f":"='إعدادات المشروع والأوزان'!C18","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E12","v":15520000,"f":"='إعدادات المشروع والأوزان'!D18","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F12","v":0.925,"f":"=IF(E12>0, H12/E12, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G12","v":0.898438,"f":"=IF(E12>0, I12/E12, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":14356000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B12, 'جدول الأنشطة والأوزان WBS'!$H$5:$H$24)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I12","v":13943750,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B12, 'جدول الأنشطة والأوزان WBS'!$I$5:$I$24)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J12","v":14210000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B12, 'جدول الأنشطة والأوزان WBS'!$J$5:$J$24)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K12","v":0.971284,"f":"=IF(H12>0, I12/H12, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"L12","v":0.981263,"f":"=IF(J12>0, I12/J12, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"DISC-03","b":true,"al":"center"},{"c":"B13","v":"أعمال المباني والتشطيبات المعمارية والواجهات","b":true,"cs":2},{"skip":true},{"c":"D13","v":0.28,"f":"='إعدادات المشروع والأوزان'!C19","al":"center","nf":"0.0%"},{"c":"E13","v":13580000,"f":"='إعدادات المشروع والأوزان'!D19","al":"center","nf":"#,##0"},{"c":"F13","v":0.525893,"f":"=IF(E13>0, H13/E13, 0)","al":"center","nf":"0.0%"},{"c":"G13","v":0.485714,"f":"=IF(E13>0, I13/E13, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":7141625,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B13, 'جدول الأنشطة والأوزان WBS'!$H$5:$H$24)","al":"center","nf":"#,##0"},{"c":"I13","v":6596000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B13, 'جدول الأنشطة والأوزان WBS'!$I$5:$I$24)","al":"center","nf":"#,##0"},{"c":"J13","v":6810000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B13, 'جدول الأنشطة والأوزان WBS'!$J$5:$J$24)","al":"center","nf":"#,##0"},{"c":"K13","v":0.923599,"f":"=IF(H13>0, I13/H13, 1)","b":true,"al":"center","nf":"0.00"},{"c":"L13","v":0.968576,"f":"=IF(J13>0, I13/J13, 1)","b":true,"al":"center","nf":"0.00"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"DISC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"الأعمال الكهروميكانيكية والأنظمة الذكية (MEP)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D14","v":0.26,"f":"='إعدادات المشروع والأوزان'!C20","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E14","v":12610000,"f":"='إعدادات المشروع والأوزان'!D20","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":0.571154,"f":"=IF(E14>0, H14/E14, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G14","v":0.544038,"f":"=IF(E14>0, I14/E14, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H14","v":7202250,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B14, 'جدول الأنشطة والأوزان WBS'!$H$5:$H$24)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I14","v":6860325,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B14, 'جدول الأنشطة والأوزان WBS'!$I$5:$I$24)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J14","v":6915000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B14, 'جدول الأنشطة والأوزان WBS'!$J$5:$J$24)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K14","v":0.952525,"f":"=IF(H14>0, I14/H14, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"L14","v":0.992093,"f":"=IF(J14>0, I14/J14, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"DISC-05","b":true,"al":"center"},{"c":"B15","v":"أعمال الموقع العام والاختبارات والتسليم الابتدائي","b":true,"cs":2},{"skip":true},{"c":"D15","v":0.06,"f":"='إعدادات المشروع والأوزان'!C21","al":"center","nf":"0.0%"},{"c":"E15","v":2910000,"f":"='إعدادات المشروع والأوزان'!D21","al":"center","nf":"#,##0"},{"c":"F15","v":0.129167,"f":"=IF(E15>0, H15/E15, 0)","al":"center","nf":"0.0%"},{"c":"G15","v":0.120833,"f":"=IF(E15>0, I15/E15, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":375875,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B15, 'جدول الأنشطة والأوزان WBS'!$H$5:$H$24)","al":"center","nf":"#,##0"},{"c":"I15","v":351625,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B15, 'جدول الأنشطة والأوزان WBS'!$I$5:$I$24)","al":"center","nf":"#,##0"},{"c":"J15","v":355000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B15, 'جدول الأنشطة والأوزان WBS'!$J$5:$J$24)","al":"center","nf":"#,##0"},{"c":"K15","v":0.935484,"f":"=IF(H15>0, I15/H15, 1)","b":true,"al":"center","nf":"0.00"},{"c":"L15","v":0.990493,"f":"=IF(J15>0, I15/J15, 1)","b":true,"al":"center","nf":"0.00"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B16","v":"الإجمالي العام للمشروع ومؤشرات الأداء المجمعة","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"D16","v":1,"f":"=SUM(D11:D15)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"E16","v":48500000,"f":"=SUM(E11:E15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F16","v":0.6795,"f":"=H16/E16","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":0.6522,"f":"=I16/E16","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H16","v":32955750,"f":"=SUM(H11:H15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":31631700,"f":"=SUM(I11:I15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":32110000,"f":"=SUM(J11:J15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K16","v":0.959823,"f":"=IF(H16>0,I16/H16,1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00"},{"c":"L16","v":0.985104,"f":"=IF(J16>0,I16/J16,1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00"}]},{"r":17,"h":14.0,"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":""},{"c":"J17","v":""},{"c":"K17","v":""},{"c":"L17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ثانياً: المصفوفة التنفيذية لمنحنى الإنجاز التراكمي الشهري (12-Month Cumulative S-Curve Matrix - Early vs Late vs Actual)","bg":"#0284C7","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"يناير 2026","f":"='تحليل منحنى S-Curve الشهري'!B5","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"فبراير 2026","f":"='تحليل منحنى S-Curve الشهري'!B6","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"مارس 2026","f":"='تحليل منحنى S-Curve الشهري'!B7","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":"أبريل 2026","f":"='تحليل منحنى S-Curve الشهري'!B8","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E19","v":"مايو 2026","f":"='تحليل منحنى S-Curve الشهري'!B9","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F19","v":"يونيو 2026","f":"='تحليل منحنى S-Curve الشهري'!B10","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G19","v":"يوليو 2026","f":"='تحليل منحنى S-Curve الشهري'!B11","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H19","v":"أغسطس 2026","f":"='تحليل منحنى S-Curve الشهري'!B12","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I19","v":"سبتمبر 2026","f":"='تحليل منحنى S-Curve الشهري'!B13","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J19","v":"أكتوبر 2026","f":"='تحليل منحنى S-Curve الشهري'!B14","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K19","v":"نوفمبر 2026","f":"='تحليل منحنى S-Curve الشهري'!B15","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L19","v":"ديسمبر 2026","f":"='تحليل منحنى S-Curve الشهري'!B16","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":0.03,"f":"='تحليل منحنى S-Curve الشهري'!F5","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"B20","v":0.08,"f":"='تحليل منحنى S-Curve الشهري'!F6","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"C20","v":0.155,"f":"='تحليل منحنى S-Curve الشهري'!F7","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"D20","v":0.25,"f":"='تحليل منحنى S-Curve الشهري'!F8","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"E20","v":0.365,"f":"='تحليل منحنى S-Curve الشهري'!F9","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"F20","v":0.495,"f":"='تحليل منحنى S-Curve الشهري'!F10","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"G20","v":0.633,"f":"='تحليل منحنى S-Curve الشهري'!F11","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"H20","v":0.755,"f":"='تحليل منحنى S-Curve الشهري'!F12","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"I20","v":0.855,"f":"='تحليل منحنى S-Curve الشهري'!F13","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"J20","v":0.93,"f":"='تحليل منحنى S-Curve الشهري'!F14","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"K20","v":0.975,"f":"='تحليل منحنى S-Curve الشهري'!F15","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"},{"c":"L20","v":1,"f":"='تحليل منحنى S-Curve الشهري'!F16","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","nf":"0.0%"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":0.02,"f":"='تحليل منحنى S-Curve الشهري'!G5","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"B21","v":0.055,"f":"='تحليل منحنى S-Curve الشهري'!G6","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"C21","v":0.11,"f":"='تحليل منحنى S-Curve الشهري'!G7","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"D21","v":0.185,"f":"='تحليل منحنى S-Curve الشهري'!G8","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"E21","v":0.28,"f":"='تحليل منحنى S-Curve الشهري'!G9","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"F21","v":0.39,"f":"='تحليل منحنى S-Curve الشهري'!G10","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"G21","v":0.51,"f":"='تحليل منحنى S-Curve الشهري'!G11","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"H21","v":0.645,"f":"='تحليل منحنى S-Curve الشهري'!G12","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"I21","v":0.775,"f":"='تحليل منحنى S-Curve الشهري'!G13","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"J21","v":0.885,"f":"='تحليل منحنى S-Curve الشهري'!G14","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"K21","v":0.96,"f":"='تحليل منحنى S-Curve الشهري'!G15","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"},{"c":"L21","v":1,"f":"='تحليل منحنى S-Curve الشهري'!G16","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","nf":"0.0%"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":0.03,"f":"='تحليل منحنى S-Curve الشهري'!H5","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"B22","v":0.078,"f":"='تحليل منحنى S-Curve الشهري'!H6","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"C22","v":0.15,"f":"='تحليل منحنى S-Curve الشهري'!H7","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"D22","v":0.24,"f":"='تحليل منحنى S-Curve الشهري'!H8","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"E22","v":0.348,"f":"='تحليل منحنى S-Curve الشهري'!H9","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"F22","v":0.47,"f":"='تحليل منحنى S-Curve الشهري'!H10","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"G22","v":0.6,"f":"='تحليل منحنى S-Curve الشهري'!H11","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"H22","v":0,"f":"='تحليل منحنى S-Curve الشهري'!H12","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"I22","v":0,"f":"='تحليل منحنى S-Curve الشهري'!H13","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"J22","v":0,"f":"='تحليل منحنى S-Curve الشهري'!H14","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"K22","v":0,"f":"='تحليل منحنى S-Curve الشهري'!H15","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"},{"c":"L22","v":0,"f":"='تحليل منحنى S-Curve الشهري'!H16","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"الصف الأول (أزرق): المنحنى التراكمي المخطط المبكر (Early Planned S-Curve %)","bg":"#EEF2FF","fg":"#3730A3","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E23","v":"الصف الثاني (رمادي): المنحنى التراكمي المخطط المتأخر (Late Planned S-Curve %)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I23","v":"الصف الثالث (أخضر): المنحنى التراكمي الفعلي المحقق حتى تاريخه (Actual S-Curve %)","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":14.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":""},{"c":"C24","v":""},{"c":"D24","v":""},{"c":"E24","v":""},{"c":"F24","v":""},{"c":"G24","v":""},{"c":"H24","v":""},{"c":"I24","v":""},{"c":"J24","v":""},{"c":"K24","v":""},{"c":"L24","v":""}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"إعداد وتحديث: مهندس التخطيط والتحكم بالمشروع (Planning Engineer)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E25","v":"مراجعة وتدقيق: مدير المكتب الفني والتحكم بالتكاليف (PMO / Cost Control)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I25","v":"اعتماد إدارة المشروع: مدير المشروع التنفيذي (Project Director)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":75.0,"cells":[{"c":"A26","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E26","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I26","v":"الاسم: .................................................   التوقيع والختم: ....................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}],"charts":[{"title":"مقارنة الإنجاز المخطط مقابل الفعلي حسب التخصص الهندسي (Discipline Progress %)","type":"bar","grouping":"clustered","anchorRow":28,"anchorCol":0,"categories":["الأعمال التحضيرية والهندسية والتراخيص","الأعمال الترابية والأساسات والهيكل الخرساني","أعمال المباني والتشطيبات المعمارية والواجهات","الأعمال الكهروميكانيكية والأنظمة الذكية (MEP)","أعمال الموقع العام والاختبارات والتسليم الابتدائي"],"series":[{"name":"المخطط (%)","valRef":"'لوحة التحكم ومؤشرات الأداء'!$F$11:$F$15","values":[1.0,0.925,0.5259,0.5712,0.1292],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات الأداء'!F10","nf":"0.0%"},{"name":"الفعلي (%)","valRef":"'لوحة التحكم ومؤشرات الأداء'!$G$11:$G$15","values":[1.0,0.8984,0.4857,0.544,0.1208],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات الأداء'!G10","nf":"0.0%"}],"catRef":"'لوحة التحكم ومؤشرات الأداء'!$B$11:$B$15"},{"title":"منحنى الإنجاز التراكمي للداشبورد (Executive S-Curve: Early vs Late vs Actual)","type":"line","grouping":"standard","anchorRow":28,"anchorCol":6,"categories":["يناير 2026","فبراير 2026","مارس 2026","أبريل 2026","مايو 2026","يونيو 2026","يوليو 2026","أغسطس 2026","سبتمبر 2026","أكتوبر 2026","نوفمبر 2026","ديسمبر 2026"],"series":[{"name":"التراكمي المخطط المبكر (Early S-Curve %)","valRef":"'تحليل منحنى S-Curve الشهري'!$F$5:$F$16","values":[0.03,0.08,0.155,0.25,0.365,0.495,0.633,0.755,0.855,0.93,0.975,1.0],"color":"#2563EB","titleRef":"'تحليل منحنى S-Curve الشهري'!F4","nf":"0.0%"},{"name":"التراكمي المخطط المتأخر (Late S-Curve %)","valRef":"'تحليل منحنى S-Curve الشهري'!$G$5:$G$16","values":[0.02,0.055,0.11,0.185,0.28,0.39,0.51,0.645,0.775,0.885,0.96,1.0],"color":"#059669","titleRef":"'تحليل منحنى S-Curve الشهري'!G4","nf":"0.0%"},{"name":"التراكمي الفعلي المحقق (Actual S-Curve %)","valRef":"'تحليل منحنى S-Curve الشهري'!$H$5:$H$16","values":[0.03,0.078,0.15,0.24,0.348,0.47,0.6,0.0,0.0,0.0,0.0,0.0],"color":"#D97706","titleRef":"'تحليل منحنى S-Curve الشهري'!H4","nf":"0.0%"}],"catRef":"'تحليل منحنى S-Curve الشهري'!$B$5:$B$16"}]},{"name":"إعدادات المشروع والأوزان","maxRow":22,"maxCol":6,"colWidths":[28.0,46.0,24.0,28.0,24.0,58.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات المشروع الأساسية والأوزان النسبية ومعايير تقييم الأداء (Project Baseline & KPIs Config)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"الخلايا ذات الخلفية الزرقاء الفاتحة مخصصة لإدخال البيانات الأساسية للمشروع، وتتحدث باقي الجداول والداشبورد تلقائياً.","bg":"#334155","fg":"#E2E8F0","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":40.0,"cells":[{"c":"A4","v":"أولاً: البيانات التعاقدية والزمنية للمشروع","bg":"#0284C7","fg":"#FFFFFF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"ثانياً: حدود تقييم مؤشرات القيمة المكتسبة (EVM Thresholds)","bg":"#0D9488","fg":"#FFFFFF","b":true,"cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"اسم المشروع الهندسي","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B5","v":"مشروع إنشاء وتجهيز المجمع الإداري والتجاري المتكامل - المرحلة الأولى","bg":"#EFF6FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D5","v":"حد الأداء الزمني الآمن (SPI Target)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F5","v":0.98,"in":true,"bg":"#EFF6FF","fg":"#0F766E","b":true,"al":"center","nf":"0.00"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"الجهة المالكة / المطور","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B6","v":"شركة بنيان للتطوير العقاري وإدارة المشروعات","bg":"#EFF6FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D6","v":"حد الإنذار المبكر للجدول الزمني (SPI Warning)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F6","v":0.92,"in":true,"bg":"#EFF6FF","fg":"#0F766E","b":true,"al":"center","nf":"0.00"}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"الاستشاري المشرف على التنفيذ","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B7","v":"المكتب الهندسي الاستشاري لإدارة المشروعات (PMC)","bg":"#EFF6FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D7","v":"حد الأداء المالي الآمن للتكلفة (CPI Target)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F7","v":0.98,"in":true,"bg":"#EFF6FF","fg":"#0F766E","b":true,"al":"center","nf":"0.00"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"المقاول العام المنفذ","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B8","v":"شركة الرواد للمقاولات العامة والتشييد","bg":"#EFF6FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D8","v":"حد الإنذار المبكر للتكلفة (CPI Warning)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F8","v":0.92,"in":true,"bg":"#EFF6FF","fg":"#0F766E","b":true,"al":"center","nf":"0.00"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"رقم العقد الكودي","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B9","v":"CNT-2026-PMO-084","bg":"#EFF6FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D9","v":"نسبة الدفعة المقدمة التعاقدية","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F9","v":0.15,"in":true,"bg":"#EFF6FF","fg":"#0F766E","b":true,"al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"الميزانية التعاقدية الإجمالية (BAC)","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B10","v":48500000,"in":true,"bg":"#EFF6FF","fg":"#0369A1","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"D10","v":"نسبة استقطاع ضمان الأعمال (Retention)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F10","v":0.1,"in":true,"bg":"#EFF6FF","fg":"#0F766E","b":true,"al":"center","nf":"0.0%"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"تاريخ المباشرة التعاقدي","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B11","v":"2026-01-01","bg":"#EFF6FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D11","v":"مدة المشروع التعاقدية (بالأشهر)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F11","v":12,"in":true,"bg":"#EFF6FF","fg":"#0F766E","b":true,"al":"center","nf":"0"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"تاريخ التقرير الحالي (Data Date)","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B12","v":"2026-07-31","bg":"#EFF6FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D12","v":"الشهر الحالي للتقييم والمتابعة","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F12","v":7,"in":true,"bg":"#EFF6FF","fg":"#0F766E","b":true,"al":"center","nf":"0"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"العملة المالية المستخدمة","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B13","v":"ريال سعودي (SAR)","bg":"#EFF6FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D13","v":"نسبة الاحتياطي الإداري للمخاطر","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F13","v":0.05,"in":true,"bg":"#EFF6FF","fg":"#0F766E","b":true,"al":"center","nf":"0.0%"}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"ثالثاً: مصفوفة الأوزان النسبية والميزانيات التقديرية للأقسام الهندسية (Discipline Weight Matrix)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"كود القسم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"التخصص الهندسي / حزمة الأعمال (Discipline)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C16","v":"الوزن النسبي المرجعي (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":"الميزانية المرصودة (BAC)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E16","v":"عدد الأنشطة المدرجة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F16","v":"ملاحظات نطاق الأعمال والربط بالجدول الزمني","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"DISC-01","b":true,"al":"center"},{"c":"B17","v":"الأعمال التحضيرية والهندسية والتراخيص","b":true},{"c":"C17","v":0.08,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B17, 'جدول الأنشطة والأوزان WBS'!$D$5:$D$24)","b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":3880000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B17, 'جدول الأنشطة والأوزان WBS'!$E$5:$E$24)","b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":3,"f":"=COUNTIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B17)","al":"center","nf":"0"},{"c":"F17","v":"تشمل التصميمات التنفيذية وتجهيز الموقع العام والمساحة"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"DISC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"الأعمال الترابية والأساسات والهيكل الخرساني","bg":"#F8FAFC","b":true},{"c":"C18","v":0.32,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B18, 'جدول الأنشطة والأوزان WBS'!$D$5:$D$24)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D18","v":15520000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B18, 'جدول الأنشطة والأوزان WBS'!$E$5:$E$24)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E18","v":4,"f":"=COUNTIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B18)","bg":"#F8FAFC","al":"center","nf":"0"},{"c":"F18","v":"تشمل الحفر والإحلال واللبشة المسلحة والأعمدة والأسقف","bg":"#F8FAFC"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"DISC-03","b":true,"al":"center"},{"c":"B19","v":"أعمال المباني والتشطيبات المعمارية والواجهات","b":true},{"c":"C19","v":0.28,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B19, 'جدول الأنشطة والأوزان WBS'!$D$5:$D$24)","b":true,"al":"center","nf":"0.0%"},{"c":"D19","v":13580000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B19, 'جدول الأنشطة والأوزان WBS'!$E$5:$E$24)","b":true,"al":"center","nf":"#,##0"},{"c":"E19","v":5,"f":"=COUNTIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B19)","al":"center","nf":"0"},{"c":"F19","v":"تشمل البلوك والمحارة والأرضيات والدهانات والواجهات الزجاجية"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"DISC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"الأعمال الكهروميكانيكية والأنظمة الذكية (MEP)","bg":"#F8FAFC","b":true},{"c":"C20","v":0.26,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B20, 'جدول الأنشطة والأوزان WBS'!$D$5:$D$24)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D20","v":12610000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B20, 'جدول الأنشطة والأوزان WBS'!$E$5:$E$24)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E20","v":5,"f":"=COUNTIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B20)","bg":"#F8FAFC","al":"center","nf":"0"},{"c":"F20","v":"تشمل التكييف المركزي ومكافحة الحريق والصحية والكهرباء والـ BMS","bg":"#F8FAFC"}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"DISC-05","b":true,"al":"center"},{"c":"B21","v":"أعمال الموقع العام والاختبارات والتسليم الابتدائي","b":true},{"c":"C21","v":0.06,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B21, 'جدول الأنشطة والأوزان WBS'!$D$5:$D$24)","b":true,"al":"center","nf":"0.0%"},{"c":"D21","v":2910000,"f":"=SUMIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B21, 'جدول الأنشطة والأوزان WBS'!$E$5:$E$24)","b":true,"al":"center","nf":"#,##0"},{"c":"E21","v":3,"f":"=COUNTIF('جدول الأنشطة والأوزان WBS'!$C$5:$C$24, B21)","al":"center","nf":"0"},{"c":"F21","v":"تشمل الطرق واللاندسكيب والاختبارات التشغيلية T&C والتسليم"}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B22","v":"إجمالي المشروع الكلي (Total Baseline)","bg":"#F1F5F9","b":true},{"c":"C22","v":1,"f":"=SUM(C17:C21)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D22","v":48500000,"f":"=SUM(D17:D21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E22","v":20,"f":"=SUM(E17:E21)","bg":"#F1F5F9","b":true,"al":"center","nf":"0"},{"c":"F22","v":"مطابقة 100% مع إجمالي ميزانية العقد","bg":"#F1F5F9","b":true}]}]},{"name":"جدول الأنشطة والأوزان WBS","maxRow":25,"maxCol":14,"colWidths":[14.0,58.0,38.0,15.0,20.0,16.0,16.0,20.0,20.0,20.0,18.0,15.0,15.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"هيكل تجزئة الأعمال والأوزان النسبية وحسابات القيمة المكتسبة (WBS Progress & Earned Value Engine)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"يتم تحديث نسب الإنجاز الفعلي (%) والتكلفة الفعلية المنصرفة (AC) لكل حزمة أعمال، ليقوم النموذج بحساب القيمة المخططة (PV) والقيمة المكتسبة (EV) ومؤشرات الأداء (SPI & CPI) تلقائياً.","bg":"#334155","fg":"#E2E8F0","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":44.0,"cells":[{"c":"A4","v":"كود WBS","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان حزمة الأعمال والنشاط الهندسي (Activity Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"التخصص الهندسي (Discipline)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوزن النسبي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الميزانية التعاقدية (BAC)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الإنجاز المخطط (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الإنجاز الفعلي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القيمة المخططة (PV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"القيمة المكتسبة (EV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"التكلفة الفعلية (AC)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"انحراف الجدول (SV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"مؤشر الزمن (SPI)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"مؤشر التكلفة (CPI)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"حالة النشاط والتشخيص المبكر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"WBS-1.1","b":true,"al":"center"},{"c":"B5","v":"إعداد المخططات التنفيذية (Shop Drawings) ونمذجة BIM والتنسيق"},{"c":"C5","v":"الأعمال التحضيرية والهندسية والتراخيص"},{"c":"D5","v":0.03,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":1455000,"f":"='إعدادات المشروع والأوزان'!$B$10*D5","al":"center","nf":"#,##0"},{"c":"F5","v":1,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G5","v":1,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H5","v":1455000,"f":"=E5*F5","al":"center","nf":"#,##0"},{"c":"I5","v":1455000,"f":"=E5*G5","al":"center","nf":"#,##0"},{"c":"J5","v":1420000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K5","v":0,"f":"=I5-H5","al":"center","nf":"#,##0"},{"c":"L5","v":1,"f":"=IF(H5>0, I5/H5, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M5","v":1.024648,"f":"=IF(J5>0, I5/J5, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N5","v":"مكتمل 100%","f":"=IF(G5>=1,\"مكتمل 100%\",IF(L5>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L5>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"WBS-1.2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"تجهيز الموقع العام والمكاتب المؤقتة والأسوار واللوحات الإرشادية","bg":"#F8FAFC"},{"c":"C6","v":"الأعمال التحضيرية والهندسية والتراخيص","bg":"#F8FAFC"},{"c":"D6","v":0.025,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E6","v":1212500,"f":"='إعدادات المشروع والأوزان'!$B$10*D6","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F6","v":1,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G6","v":1,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H6","v":1212500,"f":"=E6*F6","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I6","v":1212500,"f":"=E6*G6","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J6","v":1195000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K6","v":0,"f":"=I6-H6","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L6","v":1,"f":"=IF(H6>0, I6/H6, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M6","v":1.014644,"f":"=IF(J6>0, I6/J6, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N6","v":"مكتمل 100%","f":"=IF(G6>=1,\"مكتمل 100%\",IF(L6>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L6>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"WBS-1.3","b":true,"al":"center"},{"c":"B7","v":"أعمال الرفع المساحي وجسات التربة وتراخيص الحفر والبناء"},{"c":"C7","v":"الأعمال التحضيرية والهندسية والتراخيص"},{"c":"D7","v":0.025,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":1212500,"f":"='إعدادات المشروع والأوزان'!$B$10*D7","al":"center","nf":"#,##0"},{"c":"F7","v":1,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G7","v":1,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H7","v":1212500,"f":"=E7*F7","al":"center","nf":"#,##0"},{"c":"I7","v":1212500,"f":"=E7*G7","al":"center","nf":"#,##0"},{"c":"J7","v":1205000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K7","v":0,"f":"=I7-H7","al":"center","nf":"#,##0"},{"c":"L7","v":1,"f":"=IF(H7>0, I7/H7, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M7","v":1.006224,"f":"=IF(J7>0, I7/J7, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N7","v":"مكتمل 100%","f":"=IF(G7>=1,\"مكتمل 100%\",IF(L7>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L7>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"WBS-2.1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"أعمال الحفر العام وسند الجوانب ونزح المياه الجوفية والردم الهندسي","bg":"#F8FAFC"},{"c":"C8","v":"الأعمال الترابية والأساسات والهيكل الخرساني","bg":"#F8FAFC"},{"c":"D8","v":0.055,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E8","v":2667500,"f":"='إعدادات المشروع والأوزان'!$B$10*D8","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F8","v":1,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G8","v":1,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H8","v":2667500,"f":"=E8*F8","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I8","v":2667500,"f":"=E8*G8","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J8","v":2690000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K8","v":0,"f":"=I8-H8","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L8","v":1,"f":"=IF(H8>0, I8/H8, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M8","v":0.991636,"f":"=IF(J8>0, I8/J8, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N8","v":"مكتمل 100%","f":"=IF(G8>=1,\"مكتمل 100%\",IF(L8>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L8>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"WBS-2.2","b":true,"al":"center"},{"c":"B9","v":"الخرسانة العادية والمسلحة للأساسات واللبشة المسلحة والعزل المائي"},{"c":"C9","v":"الأعمال الترابية والأساسات والهيكل الخرساني"},{"c":"D9","v":0.085,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E9","v":4122500.0,"f":"='إعدادات المشروع والأوزان'!$B$10*D9","al":"center","nf":"#,##0"},{"c":"F9","v":1,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G9","v":0.98,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H9","v":4122500,"f":"=E9*F9","al":"center","nf":"#,##0"},{"c":"I9","v":4040050,"f":"=E9*G9","al":"center","nf":"#,##0"},{"c":"J9","v":4110000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K9","v":-82450,"f":"=I9-H9","al":"center","nf":"#,##0"},{"c":"L9","v":0.98,"f":"=IF(H9>0, I9/H9, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M9","v":0.982981,"f":"=IF(J9>0, I9/J9, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N9","v":"منتظم وفق الخطة","f":"=IF(G9>=1,\"مكتمل 100%\",IF(L9>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L9>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"WBS-2.3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"الهيكل الخرساني للأقبية والأدوار المتكررة (أعمدة، حوائط قص، أسقف)","bg":"#F8FAFC"},{"c":"C10","v":"الأعمال الترابية والأساسات والهيكل الخرساني","bg":"#F8FAFC"},{"c":"D10","v":0.14,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E10","v":6790000.0,"f":"='إعدادات المشروع والأوزان'!$B$10*D10","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F10","v":0.9,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G10","v":0.86,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H10","v":6111000,"f":"=E10*F10","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I10","v":5839400,"f":"=E10*G10","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J10","v":5980000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K10","v":-271600,"f":"=I10-H10","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L10","v":0.955556,"f":"=IF(H10>0, I10/H10, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M10","v":0.976488,"f":"=IF(J10>0, I10/J10, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N10","v":"تأخر طفيف يراقب","f":"=IF(G10>=1,\"مكتمل 100%\",IF(L10>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L10>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"WBS-2.4","b":true,"al":"center"},{"c":"B11","v":"الهيكل الخرساني لغرف السطح والدروة والسلالم الخرسانية"},{"c":"C11","v":"الأعمال الترابية والأساسات والهيكل الخرساني"},{"c":"D11","v":0.04,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E11","v":1940000,"f":"='إعدادات المشروع والأوزان'!$B$10*D11","al":"center","nf":"#,##0"},{"c":"F11","v":0.75,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G11","v":0.72,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":1455000,"f":"=E11*F11","al":"center","nf":"#,##0"},{"c":"I11","v":1396800,"f":"=E11*G11","al":"center","nf":"#,##0"},{"c":"J11","v":1430000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K11","v":-58200,"f":"=I11-H11","al":"center","nf":"#,##0"},{"c":"L11","v":0.96,"f":"=IF(H11>0, I11/H11, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M11","v":0.976783,"f":"=IF(J11>0, I11/J11, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N11","v":"تأخر طفيف يراقب","f":"=IF(G11>=1,\"مكتمل 100%\",IF(L11>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L11>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"WBS-3.1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"أعمال المباني والبلوك الأسمنتي والعازل والقواطع الداخلية","bg":"#F8FAFC"},{"c":"C12","v":"أعمال المباني والتشطيبات المعمارية والواجهات","bg":"#F8FAFC"},{"c":"D12","v":0.055,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E12","v":2667500,"f":"='إعدادات المشروع والأوزان'!$B$10*D12","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F12","v":0.8,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G12","v":0.76,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":2134000,"f":"=E12*F12","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I12","v":2027300,"f":"=E12*G12","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J12","v":2080000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K12","v":-106700,"f":"=I12-H12","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L12","v":0.95,"f":"=IF(H12>0, I12/H12, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M12","v":0.974663,"f":"=IF(J12>0, I12/J12, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N12","v":"تأخر طفيف يراقب","f":"=IF(G12>=1,\"مكتمل 100%\",IF(L12>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L12>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"WBS-3.2","b":true,"al":"center"},{"c":"B13","v":"أعمال اللياسة الداخلية والخارجية ومعالجة الأسطح الخرسانية"},{"c":"C13","v":"أعمال المباني والتشطيبات المعمارية والواجهات"},{"c":"D13","v":0.05,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E13","v":2425000,"f":"='إعدادات المشروع والأوزان'!$B$10*D13","al":"center","nf":"#,##0"},{"c":"F13","v":0.65,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G13","v":0.6,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":1576250,"f":"=E13*F13","al":"center","nf":"#,##0"},{"c":"I13","v":1455000,"f":"=E13*G13","al":"center","nf":"#,##0"},{"c":"J13","v":1510000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K13","v":-121250,"f":"=I13-H13","al":"center","nf":"#,##0"},{"c":"L13","v":0.923077,"f":"=IF(H13>0, I13/H13, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M13","v":0.963576,"f":"=IF(J13>0, I13/J13, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N13","v":"تأخر طفيف يراقب","f":"=IF(G13>=1,\"مكتمل 100%\",IF(L13>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L13>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"WBS-3.3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"تركيب الواجهات الزجاجية (Curtain Walls) وتكسيات الكلادينج والحجر","bg":"#F8FAFC"},{"c":"C14","v":"أعمال المباني والتشطيبات المعمارية والواجهات","bg":"#F8FAFC"},{"c":"D14","v":0.075,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E14","v":3637500,"f":"='إعدادات المشروع والأوزان'!$B$10*D14","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":0.5,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G14","v":0.46,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H14","v":1818750,"f":"=E14*F14","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I14","v":1673250,"f":"=E14*G14","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J14","v":1740000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K14","v":-145500,"f":"=I14-H14","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L14","v":0.92,"f":"=IF(H14>0, I14/H14, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M14","v":0.961638,"f":"=IF(J14>0, I14/J14, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N14","v":"تأخر طفيف يراقب","f":"=IF(G14>=1,\"مكتمل 100%\",IF(L14>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L14>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"WBS-3.4","b":true,"al":"center"},{"c":"B15","v":"أعمال الأرضيات (بورسلين، رخام، جرانيت، إيبوكسي) والتكسيات"},{"c":"C15","v":"أعمال المباني والتشطيبات المعمارية والواجهات"},{"c":"D15","v":0.055,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E15","v":2667500,"f":"='إعدادات المشروع والأوزان'!$B$10*D15","al":"center","nf":"#,##0"},{"c":"F15","v":0.4,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G15","v":0.36,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":1067000,"f":"=E15*F15","al":"center","nf":"#,##0"},{"c":"I15","v":960300,"f":"=E15*G15","al":"center","nf":"#,##0"},{"c":"J15","v":985000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K15","v":-106700,"f":"=I15-H15","al":"center","nf":"#,##0"},{"c":"L15","v":0.9,"f":"=IF(H15>0, I15/H15, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M15","v":0.974924,"f":"=IF(J15>0, I15/J15, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N15","v":"تأخر حرج يستلزم تكثيف","f":"=IF(G15>=1,\"مكتمل 100%\",IF(L15>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L15>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"WBS-3.5","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"الأسقف المستعارة والدهانات المعمارية والأبواب الخشبية والمعدنية","bg":"#F8FAFC"},{"c":"C16","v":"أعمال المباني والتشطيبات المعمارية والواجهات","bg":"#F8FAFC"},{"c":"D16","v":0.045,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E16","v":2182500,"f":"='إعدادات المشروع والأوزان'!$B$10*D16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F16","v":0.25,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G16","v":0.22,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H16","v":545625,"f":"=E16*F16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I16","v":480150,"f":"=E16*G16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J16","v":495000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K16","v":-65475,"f":"=I16-H16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L16","v":0.88,"f":"=IF(H16>0, I16/H16, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M16","v":0.97,"f":"=IF(J16>0, I16/J16, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N16","v":"تأخر حرج يستلزم تكثيف","f":"=IF(G16>=1,\"مكتمل 100%\",IF(L16>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L16>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"WBS-4.1","b":true,"al":"center"},{"c":"B17","v":"شبكات التكييف والتهوية الميكانيكية (HVAC Ducts, Chillers & FCU)"},{"c":"C17","v":"الأعمال الكهروميكانيكية والأنظمة الذكية (MEP)"},{"c":"D17","v":0.075,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E17","v":3637500,"f":"='إعدادات المشروع والأوزان'!$B$10*D17","al":"center","nf":"#,##0"},{"c":"F17","v":0.6,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G17","v":0.57,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H17","v":2182500,"f":"=E17*F17","al":"center","nf":"#,##0"},{"c":"I17","v":2073375.0,"f":"=E17*G17","al":"center","nf":"#,##0"},{"c":"J17","v":2115000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K17","v":-109125,"f":"=I17-H17","al":"center","nf":"#,##0"},{"c":"L17","v":0.95,"f":"=IF(H17>0, I17/H17, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M17","v":0.980319,"f":"=IF(J17>0, I17/J17, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N17","v":"تأخر طفيف يراقب","f":"=IF(G17>=1,\"مكتمل 100%\",IF(L17>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L17>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"WBS-4.2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"شبكات مكافحة الحريق والإنذار المبكر والطلمبات الرئيسية","bg":"#F8FAFC"},{"c":"C18","v":"الأعمال الكهروميكانيكية والأنظمة الذكية (MEP)","bg":"#F8FAFC"},{"c":"D18","v":0.045,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E18","v":2182500,"f":"='إعدادات المشروع والأوزان'!$B$10*D18","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F18","v":0.65,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G18","v":0.62,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H18","v":1418625,"f":"=E18*F18","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I18","v":1353150,"f":"=E18*G18","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J18","v":1345000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K18","v":-65475,"f":"=I18-H18","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L18","v":0.953846,"f":"=IF(H18>0, I18/H18, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M18","v":1.006059,"f":"=IF(J18>0, I18/J18, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N18","v":"تأخر طفيف يراقب","f":"=IF(G18>=1,\"مكتمل 100%\",IF(L18>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L18>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"WBS-4.3","b":true,"al":"center"},{"c":"B19","v":"التمديدات الصحية وتغذية المياه والصرف الصحي وغرف المضخات"},{"c":"C19","v":"الأعمال الكهروميكانيكية والأنظمة الذكية (MEP)"},{"c":"D19","v":0.04,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E19","v":1940000,"f":"='إعدادات المشروع والأوزان'!$B$10*D19","al":"center","nf":"#,##0"},{"c":"F19","v":0.7,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G19","v":0.68,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H19","v":1358000,"f":"=E19*F19","al":"center","nf":"#,##0"},{"c":"I19","v":1319200,"f":"=E19*G19","al":"center","nf":"#,##0"},{"c":"J19","v":1310000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K19","v":-38800,"f":"=I19-H19","al":"center","nf":"#,##0"},{"c":"L19","v":0.971429,"f":"=IF(H19>0, I19/H19, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M19","v":1.007023,"f":"=IF(J19>0, I19/J19, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N19","v":"تأخر طفيف يراقب","f":"=IF(G19>=1,\"مكتمل 100%\",IF(L19>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L19>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"WBS-4.4","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"اللوحات الكهربائية والكابلات الرئيسية والفرعية والإضاءة والمولدات","bg":"#F8FAFC"},{"c":"C20","v":"الأعمال الكهروميكانيكية والأنظمة الذكية (MEP)","bg":"#F8FAFC"},{"c":"D20","v":0.065,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E20","v":3152500,"f":"='إعدادات المشروع والأوزان'!$B$10*D20","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F20","v":0.55,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G20","v":0.52,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H20","v":1733875.0,"f":"=E20*F20","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I20","v":1639300,"f":"=E20*G20","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J20","v":1665000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K20","v":-94575,"f":"=I20-H20","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L20","v":0.945455,"f":"=IF(H20>0, I20/H20, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M20","v":0.984565,"f":"=IF(J20>0, I20/J20, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N20","v":"تأخر طفيف يراقب","f":"=IF(G20>=1,\"مكتمل 100%\",IF(L20>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L20>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"WBS-4.5","b":true,"al":"center"},{"c":"B21","v":"أنظمة التيار الخفيف وإدارة المباني الذكية (BMS, CCTV, Data)"},{"c":"C21","v":"الأعمال الكهروميكانيكية والأنظمة الذكية (MEP)"},{"c":"D21","v":0.035,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E21","v":1697500.0,"f":"='إعدادات المشروع والأوزان'!$B$10*D21","al":"center","nf":"#,##0"},{"c":"F21","v":0.3,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G21","v":0.28,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H21","v":509250,"f":"=E21*F21","al":"center","nf":"#,##0"},{"c":"I21","v":475300.0,"f":"=E21*G21","al":"center","nf":"#,##0"},{"c":"J21","v":480000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K21","v":-33950,"f":"=I21-H21","al":"center","nf":"#,##0"},{"c":"L21","v":0.933333,"f":"=IF(H21>0, I21/H21, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M21","v":0.990208,"f":"=IF(J21>0, I21/J21, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N21","v":"تأخر طفيف يراقب","f":"=IF(G21>=1,\"مكتمل 100%\",IF(L21>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L21>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"WBS-5.1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"أعمال الموقع العام والطرق الداخلية والأرصفة واللاندسكيب والإنارة","bg":"#F8FAFC"},{"c":"C22","v":"أعمال الموقع العام والاختبارات والتسليم الابتدائي","bg":"#F8FAFC"},{"c":"D22","v":0.025,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E22","v":1212500,"f":"='إعدادات المشروع والأوزان'!$B$10*D22","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F22","v":0.2,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G22","v":0.18,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H22","v":242500,"f":"=E22*F22","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I22","v":218250,"f":"=E22*G22","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J22","v":225000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K22","v":-24250,"f":"=I22-H22","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L22","v":0.9,"f":"=IF(H22>0, I22/H22, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M22","v":0.97,"f":"=IF(J22>0, I22/J22, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N22","v":"تأخر حرج يستلزم تكثيف","f":"=IF(G22>=1,\"مكتمل 100%\",IF(L22>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L22>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"WBS-5.2","b":true,"al":"center"},{"c":"B23","v":"الفحص والاختبار والتشغيل التجريبي وموازنة الأنظمة (T&C / TAB)"},{"c":"C23","v":"أعمال الموقع العام والاختبارات والتسليم الابتدائي"},{"c":"D23","v":0.02,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E23","v":970000,"f":"='إعدادات المشروع والأوزان'!$B$10*D23","al":"center","nf":"#,##0"},{"c":"F23","v":0.1,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G23","v":0.1,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H23","v":97000,"f":"=E23*F23","al":"center","nf":"#,##0"},{"c":"I23","v":97000,"f":"=E23*G23","al":"center","nf":"#,##0"},{"c":"J23","v":95000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K23","v":0,"f":"=I23-H23","al":"center","nf":"#,##0"},{"c":"L23","v":1,"f":"=IF(H23>0, I23/H23, 1)","b":true,"al":"center","nf":"0.00"},{"c":"M23","v":1.021053,"f":"=IF(J23>0, I23/J23, 1)","b":true,"al":"center","nf":"0.00"},{"c":"N23","v":"منتظم وفق الخطة","f":"=IF(G23>=1,\"مكتمل 100%\",IF(L23>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L23>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","b":true,"al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"WBS-5.3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"إعداد مخططات ما تم تنفيذه (As-Built) والتسليم الابتدائي للمشروع","bg":"#F8FAFC"},{"c":"C24","v":"أعمال الموقع العام والاختبارات والتسليم الابتدائي","bg":"#F8FAFC"},{"c":"D24","v":0.015,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"E24","v":727500,"f":"='إعدادات المشروع والأوزان'!$B$10*D24","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F24","v":0.05,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"G24","v":0.05,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"H24","v":36375,"f":"=E24*F24","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I24","v":36375,"f":"=E24*G24","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J24","v":35000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"},{"c":"K24","v":0,"f":"=I24-H24","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L24","v":1,"f":"=IF(H24>0, I24/H24, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"M24","v":1.039286,"f":"=IF(J24>0, I24/J24, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"N24","v":"منتظم وفق الخطة","f":"=IF(G24>=1,\"مكتمل 100%\",IF(L24>='إعدادات المشروع والأوزان'!$F$5,\"منتظم وفق الخطة\",IF(L24>='إعدادات المشروع والأوزان'!$F$6,\"تأخر طفيف يراقب\",\"تأخر حرج يستلزم تكثيف\")))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":25,"h":42.0,"cells":[{"c":"A25","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B25","v":"الإجمالي التراكمي للمشروع ومؤشرات الأداء الكلية (Project Totals)","bg":"#F1F5F9","b":true},{"c":"C25","v":"جميع التخصصات (5 أقسام)","bg":"#F1F5F9","b":true},{"c":"D25","v":1,"f":"=SUM(D5:D24)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"E25","v":48500000,"f":"=SUM(E5:E24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F25","v":0.6795,"f":"=SUMPRODUCT(D5:D24,F5:F24)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"G25","v":0.6522,"f":"=SUMPRODUCT(D5:D24,G5:G24)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H25","v":32955750,"f":"=SUM(H5:H24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":31631700,"f":"=SUM(I5:I24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J25","v":32110000,"f":"=SUM(J5:J24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K25","v":-1324050,"f":"=I25-H25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L25","v":0.959823,"f":"=IF(H25>0,I25/H25,1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00"},{"c":"M25","v":0.985104,"f":"=IF(J25>0,I25/J25,1)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00"},{"c":"N25","v":"مسار المشروع آمن","f":"=IF(L25>=0.95,\"مسار المشروع آمن\",\"يتطلب خطة تعويضية\")","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"تحليل منحنى S-Curve الشهري","maxRow":17,"maxCol":12,"colWidths":[14.0,22.0,20.0,20.0,20.0,22.0,22.0,22.0,20.0,22.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول التدفق الزمني والمالي الشهري ومنحنى الإنجاز التراكمي (Time-Phased S-Curve & EVM Analytics)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"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":42.0,"cells":[{"c":"A2","v":"يقارن هذا الجدول بين نسب الإنجاز الشهرية والتراكمية المخططة (المبكرة والمتأخرة) والفعلية على مدار 12 شهراً، مع حساب القيم المالية التراكمية لمنحنى S-Curve.","bg":"#334155","fg":"#E2E8F0","al":"center","cs":12},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم الشهر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الفترة الزمنية الشهرية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الإنجاز الشهري المخطط (Early %)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الإنجاز الشهري المتأخر (Late %)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الإنجاز الشهري الفعلي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"التراكمي المخطط المبكر (Early S-Curve %)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"التراكمي المخطط المتأخر (Late S-Curve %)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"التراكمي الفعلي المحقق (Actual S-Curve %)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الانحراف التراكمي للجدول (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"القيمة المخططة التراكمية (Cum PV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"القيمة المكتسبة التراكمية (Cum EV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"التكلفة الفعلية التراكمية (Cum AC)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"M-01","b":true,"al":"center"},{"c":"B5","v":"يناير 2026","b":true,"al":"center"},{"c":"C5","v":0.03,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D5","v":0.02,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E5","v":0.03,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F5","v":0.03,"f":"=SUM($C$5:C5)","b":true,"al":"center","nf":"0.0%"},{"c":"G5","v":0.02,"f":"=SUM($D$5:D5)","al":"center","nf":"0.0%"},{"c":"H5","v":0.03,"f":"=IF(1<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E5), 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I5","v":0,"f":"=IF(1<='إعدادات المشروع والأوزان'!$F$12, H5-F5, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J5","v":1455000,"f":"='إعدادات المشروع والأوزان'!$B$10*F5","al":"center","nf":"#,##0"},{"c":"K5","v":1455000,"f":"='إعدادات المشروع والأوزان'!$B$10*H5","al":"center","nf":"#,##0"},{"c":"L5","v":1410000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"M-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"فبراير 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":0.05,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D6","v":0.035,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E6","v":0.048,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F6","v":0.08,"f":"=SUM($C$5:C6)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G6","v":0.055,"f":"=SUM($D$5:D6)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H6","v":0.078,"f":"=IF(2<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E6), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I6","v":-0.002,"f":"=IF(2<='إعدادات المشروع والأوزان'!$F$12, H6-F6, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J6","v":3880000,"f":"='إعدادات المشروع والأوزان'!$B$10*F6","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K6","v":3783000,"f":"='إعدادات المشروع والأوزان'!$B$10*H6","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L6","v":3720000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"M-03","b":true,"al":"center"},{"c":"B7","v":"مارس 2026","b":true,"al":"center"},{"c":"C7","v":0.075,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D7","v":0.055,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E7","v":0.072,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F7","v":0.155,"f":"=SUM($C$5:C7)","b":true,"al":"center","nf":"0.0%"},{"c":"G7","v":0.11,"f":"=SUM($D$5:D7)","al":"center","nf":"0.0%"},{"c":"H7","v":0.15,"f":"=IF(3<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E7), 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I7","v":-0.005,"f":"=IF(3<='إعدادات المشروع والأوزان'!$F$12, H7-F7, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J7","v":7517500,"f":"='إعدادات المشروع والأوزان'!$B$10*F7","al":"center","nf":"#,##0"},{"c":"K7","v":7275000,"f":"='إعدادات المشروع والأوزان'!$B$10*H7","al":"center","nf":"#,##0"},{"c":"L7","v":7180000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"M-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"أبريل 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":0.095,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D8","v":0.075,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E8","v":0.09,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F8","v":0.25,"f":"=SUM($C$5:C8)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":0.185,"f":"=SUM($D$5:D8)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H8","v":0.24,"f":"=IF(4<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E8), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I8","v":-0.01,"f":"=IF(4<='إعدادات المشروع والأوزان'!$F$12, H8-F8, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J8","v":12125000,"f":"='إعدادات المشروع والأوزان'!$B$10*F8","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K8","v":11640000,"f":"='إعدادات المشروع والأوزان'!$B$10*H8","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L8","v":11520000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"M-05","b":true,"al":"center"},{"c":"B9","v":"مايو 2026","b":true,"al":"center"},{"c":"C9","v":0.115,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D9","v":0.095,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E9","v":0.108,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F9","v":0.365,"f":"=SUM($C$5:C9)","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":0.28,"f":"=SUM($D$5:D9)","al":"center","nf":"0.0%"},{"c":"H9","v":0.348,"f":"=IF(5<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E9), 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I9","v":-0.017,"f":"=IF(5<='إعدادات المشروع والأوزان'!$F$12, H9-F9, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J9","v":17702500,"f":"='إعدادات المشروع والأوزان'!$B$10*F9","al":"center","nf":"#,##0"},{"c":"K9","v":16878000,"f":"='إعدادات المشروع والأوزان'!$B$10*H9","al":"center","nf":"#,##0"},{"c":"L9","v":16790000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"M-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"يونيو 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":0.13,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D10","v":0.11,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E10","v":0.122,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F10","v":0.495,"f":"=SUM($C$5:C10)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":0.39,"f":"=SUM($D$5:D10)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H10","v":0.47,"f":"=IF(6<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E10), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I10","v":-0.025,"f":"=IF(6<='إعدادات المشروع والأوزان'!$F$12, H10-F10, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J10","v":24007500,"f":"='إعدادات المشروع والأوزان'!$B$10*F10","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K10","v":22795000,"f":"='إعدادات المشروع والأوزان'!$B$10*H10","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L10","v":22690000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"M-07","b":true,"al":"center"},{"c":"B11","v":"يوليو 2026","b":true,"al":"center"},{"c":"C11","v":0.138,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D11","v":0.12,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E11","v":0.13,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F11","v":0.633,"f":"=SUM($C$5:C11)","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":0.51,"f":"=SUM($D$5:D11)","al":"center","nf":"0.0%"},{"c":"H11","v":0.6,"f":"=IF(7<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E11), 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I11","v":-0.033,"f":"=IF(7<='إعدادات المشروع والأوزان'!$F$12, H11-F11, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":30700500,"f":"='إعدادات المشروع والأوزان'!$B$10*F11","al":"center","nf":"#,##0"},{"c":"K11","v":29100000,"f":"='إعدادات المشروع والأوزان'!$B$10*H11","al":"center","nf":"#,##0"},{"c":"L11","v":29890000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"M-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"أغسطس 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":0.122,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D12","v":0.135,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E12","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F12","v":0.755,"f":"=SUM($C$5:C12)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":0.645,"f":"=SUM($D$5:D12)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H12","v":0,"f":"=IF(8<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E12), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I12","v":0,"f":"=IF(8<='إعدادات المشروع والأوزان'!$F$12, H12-F12, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":36617500,"f":"='إعدادات المشروع والأوزان'!$B$10*F12","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K12","v":0,"f":"='إعدادات المشروع والأوزان'!$B$10*H12","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L12","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"M-09","b":true,"al":"center"},{"c":"B13","v":"سبتمبر 2026","b":true,"al":"center"},{"c":"C13","v":0.1,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D13","v":0.13,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E13","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F13","v":0.855,"f":"=SUM($C$5:C13)","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":0.775,"f":"=SUM($D$5:D13)","al":"center","nf":"0.0%"},{"c":"H13","v":0,"f":"=IF(9<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E13), 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I13","v":0,"f":"=IF(9<='إعدادات المشروع والأوزان'!$F$12, H13-F13, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":41467500,"f":"='إعدادات المشروع والأوزان'!$B$10*F13","al":"center","nf":"#,##0"},{"c":"K13","v":0,"f":"='إعدادات المشروع والأوزان'!$B$10*H13","al":"center","nf":"#,##0"},{"c":"L13","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"M-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"أكتوبر 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":0.075,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D14","v":0.11,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E14","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F14","v":0.93,"f":"=SUM($C$5:C14)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":0.885,"f":"=SUM($D$5:D14)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H14","v":0,"f":"=IF(10<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E14), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I14","v":0,"f":"=IF(10<='إعدادات المشروع والأوزان'!$F$12, H14-F14, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J14","v":45105000,"f":"='إعدادات المشروع والأوزان'!$B$10*F14","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K14","v":0,"f":"='إعدادات المشروع والأوزان'!$B$10*H14","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L14","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"M-11","b":true,"al":"center"},{"c":"B15","v":"نوفمبر 2026","b":true,"al":"center"},{"c":"C15","v":0.045,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D15","v":0.075,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E15","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F15","v":0.975,"f":"=SUM($C$5:C15)","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":0.96,"f":"=SUM($D$5:D15)","al":"center","nf":"0.0%"},{"c":"H15","v":0,"f":"=IF(11<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E15), 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I15","v":0,"f":"=IF(11<='إعدادات المشروع والأوزان'!$F$12, H15-F15, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J15","v":47287500,"f":"='إعدادات المشروع والأوزان'!$B$10*F15","al":"center","nf":"#,##0"},{"c":"K15","v":0,"f":"='إعدادات المشروع والأوزان'!$B$10*H15","al":"center","nf":"#,##0"},{"c":"L15","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"M-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"ديسمبر 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":0.025,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"D16","v":0.04,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"E16","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F16","v":1,"f":"=SUM($C$5:C16)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":1,"f":"=SUM($D$5:D16)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H16","v":0,"f":"=IF(12<='إعدادات المشروع والأوزان'!$F$12, SUM($E$5:E16), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I16","v":0,"f":"=IF(12<='إعدادات المشروع والأوزان'!$F$12, H16-F16, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J16","v":48500000,"f":"='إعدادات المشروع والأوزان'!$B$10*F16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K16","v":0,"f":"='إعدادات المشروع والأوزان'!$B$10*H16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L16","v":0,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"إجمالي دورة حياة المشروع (12 شهراً)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C17","v":1,"f":"=SUM(C5:C16)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":1,"f":"=SUM(D5:D16)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"E17","v":0.6,"f":"=SUM(E5:E16)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F17","v":1,"f":"=F16","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":1,"f":"=G16","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H17","v":0.6,"f":"=MAX(H5:H16)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"I17","v":-0.033,"f":"=I11","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"J17","v":48500000,"f":"=J16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K17","v":29100000,"f":"=MAX(K5:K16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L17","v":29890000,"f":"=MAX(L5:L16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]}],"charts":[{"title":"منحنى الإنجاز التراكمي للمشروع (S-Curve: Early vs Late vs Actual)","type":"line","grouping":"standard","anchorRow":19,"anchorCol":0,"categories":["يناير 2026","فبراير 2026","مارس 2026","أبريل 2026","مايو 2026","يونيو 2026","يوليو 2026","أغسطس 2026","سبتمبر 2026","أكتوبر 2026","نوفمبر 2026","ديسمبر 2026"],"series":[{"name":"التراكمي المخطط المبكر (Early S-Curve %)","valRef":"'تحليل منحنى S-Curve الشهري'!$F$5:$F$16","values":[0.03,0.08,0.155,0.25,0.365,0.495,0.633,0.755,0.855,0.93,0.975,1.0],"color":"#2563EB","titleRef":"'تحليل منحنى S-Curve الشهري'!F4","nf":"0.0%"},{"name":"التراكمي المخطط المتأخر (Late S-Curve %)","valRef":"'تحليل منحنى S-Curve الشهري'!$G$5:$G$16","values":[0.02,0.055,0.11,0.185,0.28,0.39,0.51,0.645,0.775,0.885,0.96,1.0],"color":"#059669","titleRef":"'تحليل منحنى S-Curve الشهري'!G4","nf":"0.0%"},{"name":"التراكمي الفعلي المحقق (Actual S-Curve %)","valRef":"'تحليل منحنى S-Curve الشهري'!$H$5:$H$16","values":[0.03,0.078,0.15,0.24,0.348,0.47,0.6,0.0,0.0,0.0,0.0,0.0],"color":"#D97706","titleRef":"'تحليل منحنى S-Curve الشهري'!H4","nf":"0.0%"}],"catRef":"'تحليل منحنى S-Curve الشهري'!$B$5:$B$16"},{"title":"تحليل القيمة المخططة والمكتسبة والتكلفة الفعلية التراكمية (Cumulative PV vs EV vs AC)","type":"bar","grouping":"clustered","anchorRow":19,"anchorCol":6,"categories":["يناير 2026","فبراير 2026","مارس 2026","أبريل 2026","مايو 2026","يونيو 2026","يوليو 2026","أغسطس 2026","سبتمبر 2026","أكتوبر 2026","نوفمبر 2026","ديسمبر 2026"],"series":[{"name":"القيمة المخططة التراكمية (Cum PV)","valRef":"'تحليل منحنى S-Curve الشهري'!$J$5:$J$16","values":[1455000.0,3880000.0,7517500.0,12125000.0,17702500.0,24007500.0,30700500.0,36617500.0,41467500.0,45105000.0,47287500.0,48500000.0],"color":"#2563EB","titleRef":"'تحليل منحنى S-Curve الشهري'!J4","nf":"#,##0"},{"name":"القيمة المكتسبة التراكمية (Cum EV)","valRef":"'تحليل منحنى S-Curve الشهري'!$K$5:$K$16","values":[1455000.0,3783000.0,7275000.0,11640000.0,16878000.0,22795000.0,29100000.0,0.0,0.0,0.0,0.0,0.0],"color":"#059669","titleRef":"'تحليل منحنى S-Curve الشهري'!K4","nf":"#,##0"},{"name":"التكلفة الفعلية التراكمية (Cum AC)","valRef":"'تحليل منحنى S-Curve الشهري'!$L$5:$L$16","values":[1410000.0,3720000.0,7180000.0,11520000.0,16790000.0,22690000.0,29890000.0,0.0,0.0,0.0,0.0,0.0],"color":"#D97706","titleRef":"'تحليل منحنى S-Curve الشهري'!L4","nf":"#,##0"}],"catRef":"'تحليل منحنى S-Curve الشهري'!$B$5:$B$16"}]}]}