{"slug":"risk-register-mitigation-monte-carlo-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات المخاطر","maxRow":33,"maxCol":12,"colWidths":[15.0,36.0,18.0,13.0,22.0,20.0,22.0,18.0,22.0,20.0,13.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم التنفيذية لإدارة المخاطر الهندسية ومصفوفة 5×5 (Project Risk Dashboard & Heatmap)","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":56.0,"cells":[{"c":"A2","v":"متابعة استراتيجية للتعرض المالي الأولي والمتبقي، ومخصصات الطوارئ EMV، والأثر الزمني على المسار الحرج، ومخرجات محاكاة مونت كارلو","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":34.0,"cells":[{"c":"A4","v":"إجمالي المخاطر المرصودة","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"التعرض المالي الأولي","bg":"#FFFBEB","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"التعرض المالي بعد التخفيف","bg":"#F0FDFA","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"مخصص الطوارئ المالي EMV","bg":"#EFF6FF","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"مخصص الطوارئ الزمني الحرج","bg":"#EEF2FF","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"K4","v":"معدل إنجاز خطط التخفيف","bg":"#ECFDF5","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":24,"f":"='سجل المخاطر وخطة الاستجابة'!A29","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":44840000,"f":"='سجل المخاطر وخطة الاستجابة'!J30","bg":"#FFFBEB","fg":"#D97706","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":10530000,"f":"='سجل المخاطر وخطة الاستجابة'!U30","bg":"#F0FDFA","fg":"#0D9488","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":1589500,"f":"='سجل المخاطر وخطة الاستجابة'!V30","bg":"#EFF6FF","fg":"#2563EB","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"I5","v":165,"f":"='سجل المخاطر وخطة الاستجابة'!W30","bg":"#EEF2FF","fg":"#4338CA","b":true,"al":"center","nf":"#,##0\" يوماً\"","cs":2},{"skip":true},{"c":"K5","v":0.875,"f":"='سجل المخاطر وخطة الاستجابة'!X30","bg":"#ECFDF5","fg":"#059669","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"مخاطرة موزعة على 6 مجالات","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"C6","v":"أقصى خسارة محتملة قبل التخفيف","bg":"#FFFBEB","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"E6","v":"وفر مالي محقق بنسبة 67.8%","bg":"#F0FDFA","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"G6","v":"القيمة النقدية المتوقعة المتبقية","bg":"#EFF6FF","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"I6","v":"احتياطي زمني على المسار الحرج","bg":"#EEF2FF","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"K6","v":"إجراءات وقائية سارية بالموقع","bg":"#ECFDF5","fg":"#334155","al":"center","cs":2},{"skip":true}]},{"r":7,"h":19.9,"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":""},{"c":"J7","v":""},{"c":"K7","v":""},{"c":"L7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: تحليل وتوزيع المخاطر ومخصصات الطوارئ حسب مجالات المشروع (Risk Breakdown by Project Discipline)","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":9,"h":52.0,"cells":[{"c":"A9","v":"كود المجال","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"اسم ومجال المخاطر التخصصي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"عدد المخاطر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"مخاطر حرجة/مرتفعة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"التعرض الأولي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"تكلفة التخفيف (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"التعرض المتبقي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"نسبة التقليص (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"مخصص EMV المتبقي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"الأثر الزمني الأولي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"الأثر الزمني المتبقي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L9","v":"حالة مخاطر المجال","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"CAT-ENG","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"المخاطر الفنية والتصميمية والهندسية","bg":"#F8FAFC"},{"c":"C10","v":4,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-ENG\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":4,"f":"=COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-ENG\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"حرج جداً\") + COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-ENG\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"مرتفع\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E10","v":6700000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-ENG\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F10","v":380000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-ENG\", 'سجل المخاطر وخطة الاستجابة'!$P$6:$P$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G10","v":1750000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-ENG\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":0.738806,"f":"=(E10-G10)/E10","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I10","v":305000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-ENG\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":138,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-ENG\", 'سجل المخاطر وخطة الاستجابة'!$L$6:$L$29)","bg":"#F8FAFC","al":"center","nf":"#,##0\" يوماً\""},{"c":"K10","v":32,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-ENG\", 'سجل المخاطر وخطة الاستجابة'!$W$6:$W$29)","bg":"#F8FAFC","al":"center","nf":"#,##0\" يوماً\""},{"c":"L10","v":"مخاطر مسيطر عليها","bg":"#F8FAFC"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"CAT-LEG","b":true,"al":"center"},{"c":"B11","v":"المخاطر التعاقدية والقانونية والمطالبات"},{"c":"C11","v":4,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-LEG\")","b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":3,"f":"=COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-LEG\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"حرج جداً\") + COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-LEG\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"مرتفع\")","b":true,"al":"center","nf":"#,##0"},{"c":"E11","v":10950000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-LEG\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","al":"center","nf":"#,##0"},{"c":"F11","v":320000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-LEG\", 'سجل المخاطر وخطة الاستجابة'!$P$6:$P$29)","al":"center","nf":"#,##0"},{"c":"G11","v":2670000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-LEG\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":0.756164,"f":"=(E11-G11)/E11","b":true,"al":"center","nf":"0.0%"},{"c":"I11","v":373500,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-LEG\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":175,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-LEG\", 'سجل المخاطر وخطة الاستجابة'!$L$6:$L$29)","al":"center","nf":"#,##0\" يوماً\""},{"c":"K11","v":39,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-LEG\", 'سجل المخاطر وخطة الاستجابة'!$W$6:$W$29)","al":"center","nf":"#,##0\" يوماً\""},{"c":"L11","v":"مخاطر تحت الرقابة النشطة"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"CAT-SIT","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مخاطر الموقع والتربة والأعمال التنفيذية","bg":"#F8FAFC"},{"c":"C12","v":4,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-SIT\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D12","v":3,"f":"=COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-SIT\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"حرج جداً\") + COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-SIT\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"مرتفع\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":7600000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-SIT\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F12","v":920000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-SIT\", 'سجل المخاطر وخطة الاستجابة'!$P$6:$P$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G12","v":1630000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-SIT\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":0.785526,"f":"=(E12-G12)/E12","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I12","v":303000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-SIT\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":135,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-SIT\", 'سجل المخاطر وخطة الاستجابة'!$L$6:$L$29)","bg":"#F8FAFC","al":"center","nf":"#,##0\" يوماً\""},{"c":"K12","v":31,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-SIT\", 'سجل المخاطر وخطة الاستجابة'!$W$6:$W$29)","bg":"#F8FAFC","al":"center","nf":"#,##0\" يوماً\""},{"c":"L12","v":"مخاطر مسيطر عليها","bg":"#F8FAFC"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"CAT-PRC","b":true,"al":"center"},{"c":"B13","v":"مخاطر سلاسل الإمداد وتوريد المواد"},{"c":"C13","v":4,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-PRC\")","b":true,"al":"center","nf":"#,##0"},{"c":"D13","v":3,"f":"=COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-PRC\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"حرج جداً\") + COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-PRC\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"مرتفع\")","b":true,"al":"center","nf":"#,##0"},{"c":"E13","v":6800000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-PRC\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","al":"center","nf":"#,##0"},{"c":"F13","v":400000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-PRC\", 'سجل المخاطر وخطة الاستجابة'!$P$6:$P$29)","al":"center","nf":"#,##0"},{"c":"G13","v":1850000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-PRC\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":0.727941,"f":"=(E13-G13)/E13","b":true,"al":"center","nf":"0.0%"},{"c":"I13","v":290500,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-PRC\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","b":true,"al":"center","nf":"#,##0"},{"c":"J13","v":136,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-PRC\", 'سجل المخاطر وخطة الاستجابة'!$L$6:$L$29)","al":"center","nf":"#,##0\" يوماً\""},{"c":"K13","v":35,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-PRC\", 'سجل المخاطر وخطة الاستجابة'!$W$6:$W$29)","al":"center","nf":"#,##0\" يوماً\""},{"c":"L13","v":"مخاطر تحت الرقابة النشطة"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"CAT-FIN","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"المخاطر المالية والتدفقات النقدية","bg":"#F8FAFC"},{"c":"C14","v":4,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-FIN\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D14","v":3,"f":"=COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-FIN\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"حرج جداً\") + COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-FIN\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"مرتفع\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":5720000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-FIN\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":315000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-FIN\", 'سجل المخاطر وخطة الاستجابة'!$P$6:$P$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G14","v":1390000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-FIN\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":0.756993,"f":"=(E14-G14)/E14","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I14","v":255500,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-FIN\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J14","v":59,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-FIN\", 'سجل المخاطر وخطة الاستجابة'!$L$6:$L$29)","bg":"#F8FAFC","al":"center","nf":"#,##0\" يوماً\""},{"c":"K14","v":12,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-FIN\", 'سجل المخاطر وخطة الاستجابة'!$W$6:$W$29)","bg":"#F8FAFC","al":"center","nf":"#,##0\" يوماً\""},{"c":"L14","v":"مخاطر مسيطر عليها","bg":"#F8FAFC"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"CAT-HSE","b":true,"al":"center"},{"c":"B15","v":"مخاطر السلامة والصحة المهنية والبيئة"},{"c":"C15","v":4,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-HSE\")","b":true,"al":"center","nf":"#,##0"},{"c":"D15","v":3,"f":"=COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-HSE\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"حرج جداً\") + COUNTIFS('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-HSE\", 'سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"مرتفع\")","b":true,"al":"center","nf":"#,##0"},{"c":"E15","v":7070000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-HSE\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","al":"center","nf":"#,##0"},{"c":"F15","v":365000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-HSE\", 'سجل المخاطر وخطة الاستجابة'!$P$6:$P$29)","al":"center","nf":"#,##0"},{"c":"G15","v":1240000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-HSE\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":0.824611,"f":"=(E15-G15)/E15","b":true,"al":"center","nf":"0.0%"},{"c":"I15","v":62000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-HSE\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":104,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-HSE\", 'سجل المخاطر وخطة الاستجابة'!$L$6:$L$29)","al":"center","nf":"#,##0\" يوماً\""},{"c":"K15","v":16,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$B$6:$B$29, \"CAT-HSE\", 'سجل المخاطر وخطة الاستجابة'!$W$6:$W$29)","al":"center","nf":"#,##0\" يوماً\""},{"c":"L15","v":"مخاطر مسيطر عليها"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B16","v":"إجمالي كافة مجالات المشروع وحزم الأعمال","bg":"#F1F5F9","b":true},{"c":"C16","v":24,"f":"=SUM(C10:C15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D16","v":19,"f":"=SUM(D10:D15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E16","v":44840000,"f":"=SUM(E10:E15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F16","v":2700000,"f":"=SUM(F10:F15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":10530000,"f":"=SUM(G10:G15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":0.765165,"f":"=(E16-G16)/E16","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"I16","v":1589500,"f":"=SUM(I10:I15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":747,"f":"=SUM(J10:J15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0\" يوماً\""},{"c":"K16","v":165,"f":"=SUM(K10:K15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0\" يوماً\""},{"c":"L16","v":"مؤشرات إجمالية متوازنة","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":17,"h":19.9,"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: مصفوفة تقييم وتوزيع مستويات الشدة قبل وبعد خطط التخفيف (5×5 Risk Severity Distribution)","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":19,"h":52.0,"cells":[{"c":"A19","v":"مستوى الشدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"نطاق الدرجة (P×I)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"العدد الأولي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":"النسبة الأولية (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E19","v":"العدد المتبقي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F19","v":"النسبة المتبقية (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G19","v":"مقدار التحول والتقليص","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H19","v":"التعرض الأولي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I19","v":"التعرض المتبقي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J19","v":"مخصص EMV الأولي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K19","v":"مخصص EMV المتبقي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L19","v":"استراتيجية الإجراء الحاكم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"حرج جداً","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"16 - 25","bg":"#F8FAFC","al":"center"},{"c":"C20","v":8,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"حرج جداً\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D20","v":0,"f":"=C20/$C$24","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E20","v":0,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"حرج جداً\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F20","v":0,"f":"=E20/$E$24","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G20","v":-8,"f":"=E20-C20","bg":"#F8FAFC","b":true,"al":"center","nf":"\\+#,##0;\\-#,##0;\"0\""},{"c":"H20","v":20900000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"حرج جداً\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I20","v":0,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"حرج جداً\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J20","v":13240000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"حرج جداً\", 'سجل المخاطر وخطة الاستجابة'!$K$6:$K$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K20","v":0,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"حرج جداً\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L20","v":"إجراءات تخفيف فورية وتصعيد تنفيذي","bg":"#F8FAFC"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"مرتفع","b":true,"al":"center"},{"c":"B21","v":"10 - 15","al":"center"},{"c":"C21","v":11,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"مرتفع\")","b":true,"al":"center","nf":"#,##0"},{"c":"D21","v":0,"f":"=C21/$C$24","al":"center","nf":"0.0%"},{"c":"E21","v":0,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"مرتفع\")","b":true,"al":"center","nf":"#,##0"},{"c":"F21","v":0,"f":"=E21/$E$24","al":"center","nf":"0.0%"},{"c":"G21","v":-11,"f":"=E21-C21","b":true,"al":"center","nf":"\\+#,##0;\\-#,##0;\"0\""},{"c":"H21","v":20720000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"مرتفع\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","al":"center","nf":"#,##0"},{"c":"I21","v":0,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"مرتفع\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","al":"center","nf":"#,##0"},{"c":"J21","v":8982000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"مرتفع\", 'سجل المخاطر وخطة الاستجابة'!$K$6:$K$29)","al":"center","nf":"#,##0"},{"c":"K21","v":0,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"مرتفع\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","al":"center","nf":"#,##0"},{"c":"L21","v":"خطة استجابة استباقية ومتابعة دورية"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"متوسط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"5 - 9","bg":"#F8FAFC","al":"center"},{"c":"C22","v":5,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"متوسط\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D22","v":0,"f":"=C22/$C$24","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E22","v":4,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"متوسط\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F22","v":0,"f":"=E22/$E$24","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G22","v":-1,"f":"=E22-C22","bg":"#F8FAFC","b":true,"al":"center","nf":"\\+#,##0;\\-#,##0;\"0\""},{"c":"H22","v":3220000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"متوسط\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I22","v":2910000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"متوسط\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J22","v":1392000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"متوسط\", 'سجل المخاطر وخطة الاستجابة'!$K$6:$K$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K22","v":634000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"متوسط\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L22","v":"ضبط ومراقبة ضمن إجراءات الموقع","bg":"#F8FAFC"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"منخفض","b":true,"al":"center"},{"c":"B23","v":"1 - 4","al":"center"},{"c":"C23","v":0,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"منخفض\")","b":true,"al":"center","nf":"#,##0"},{"c":"D23","v":0,"f":"=C23/$C$24","al":"center","nf":"0.0%"},{"c":"E23","v":20,"f":"=COUNTIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"منخفض\")","b":true,"al":"center","nf":"#,##0"},{"c":"F23","v":0,"f":"=E23/$E$24","al":"center","nf":"0.0%"},{"c":"G23","v":20,"f":"=E23-C23","b":true,"al":"center","nf":"\\+#,##0;\\-#,##0;\"0\""},{"c":"H23","v":0,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"منخفض\", 'سجل المخاطر وخطة الاستجابة'!$J$6:$J$29)","al":"center","nf":"#,##0"},{"c":"I23","v":7620000,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"منخفض\", 'سجل المخاطر وخطة الاستجابة'!$U$6:$U$29)","al":"center","nf":"#,##0"},{"c":"J23","v":0,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$I$6:$I$29, \"منخفض\", 'سجل المخاطر وخطة الاستجابة'!$K$6:$K$29)","al":"center","nf":"#,##0"},{"c":"K23","v":955500,"f":"=SUMIF('سجل المخاطر وخطة الاستجابة'!$T$6:$T$29, \"منخفض\", 'سجل المخاطر وخطة الاستجابة'!$V$6:$V$29)","al":"center","nf":"#,##0"},{"c":"L23","v":"قبول مدروس وتسجيل للمراقبة"}]},{"r":24,"h":40.0,"cells":[{"c":"A24","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B24","v":"إجمالي مستويات الشدة","bg":"#F1F5F9","b":true},{"c":"C24","v":24,"f":"=SUM(C20:C23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D24","v":0,"f":"=SUM(D20:D23)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"E24","v":24,"f":"=SUM(E20:E23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F24","v":0,"f":"=SUM(F20:F23)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"G24","v":0,"f":"=E24-C24","bg":"#F1F5F9","b":true,"al":"center","nf":"0"},{"c":"H24","v":44840000,"f":"=SUM(H20:H23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I24","v":10530000,"f":"=SUM(I20:I23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J24","v":23614000,"f":"=SUM(J20:J23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K24","v":1589500,"f":"=SUM(K20:K23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L24","v":"محصلة توزيع الشدة 5×5","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":25,"h":19.9,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""},{"c":"H25","v":""},{"c":"I25","v":""},{"c":"J25","v":""},{"c":"K25","v":""},{"c":"L25","v":""}]},{"r":26,"h":38.0,"cells":[{"c":"A26","v":"ثالثاً: التحليل الإحصائي ومخصصات الطوارئ وفق محاكاة مونت كارلو (Monte Carlo Percentiles Overview)","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":27,"h":52.0,"cells":[{"c":"A27","v":"مستوى الثقة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B27","v":"التوصيف المعياري AACE","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C27","v":"مخصص الطوارئ المالي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D27","v":"النسبة من العقد (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E27","v":"الموازنة المتوقعة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F27","v":"مخصص الطوارئ الزمني","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G27","v":"النسبة من المدة (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H27","v":"تاريخ الإنجاز المتوقع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I27","v":"احتمالية التجاوز (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J27","v":"حالة المخصص","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K27","v":"مستوى السلطة والاعتماد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L27","v":"التوصية التنفيذية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"P50 (50%)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"القيمة الأكثر ترجيحاً (Median)","bg":"#F8FAFC"},{"c":"C28","v":4450000,"f":"='التحليل الكمي ومونت كارلو'!$C$8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D28","v":0.052353,"f":"='التحليل الكمي ومونت كارلو'!$D$8","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E28","v":89450000,"f":"='التحليل الكمي ومونت كارلو'!$E$8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F28","v":42,"f":"='التحليل الكمي ومونت كارلو'!$F$8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0\" يوماً\""},{"c":"G28","v":0.058333,"f":"='التحليل الكمي ومونت كارلو'!$G$8","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H28","v":"2026-02-15","bg":"#F8FAFC","al":"center"},{"c":"I28","v":0.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J28","v":"مخصص متوازن","bg":"#F8FAFC","al":"center"},{"c":"K28","v":"مدير المشروع","bg":"#F8FAFC","al":"center"},{"c":"L28","v":"مناسب للمتابعة التشغيلية الشهرية","bg":"#F8FAFC"}]},{"r":29,"h":72.0,"cells":[{"c":"A29","v":"P80 (80%)","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center"},{"c":"B29","v":"مستوى الثقة القياسي الهندسي","bg":"#FEF3C7","fg":"#B45309","b":true},{"c":"C29","v":5980000,"f":"='التحليل الكمي ومونت كارلو'!$C$10","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0"},{"c":"D29","v":0.070353,"f":"='التحليل الكمي ومونت كارلو'!$D$10","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"0.0%"},{"c":"E29","v":90980000,"f":"='التحليل الكمي ومونت كارلو'!$E$10","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0"},{"c":"F29","v":58,"f":"='التحليل الكمي ومونت كارلو'!$F$10","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0\" يوماً\""},{"c":"G29","v":0.080556,"f":"='التحليل الكمي ومونت كارلو'!$G$10","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"0.0%"},{"c":"H29","v":"2026-03-03","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center"},{"c":"I29","v":0.2,"in":true,"bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"0.0%"},{"c":"J29","v":"المعيار القياسي الموصى به","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center"},{"c":"K29","v":"الرئيس التنفيذي / الاستشاري","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center"},{"c":"L29","v":"المخصص الموصى باعتماده رسمياً","bg":"#FEF3C7","fg":"#B45309","b":true}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"P90 (90%)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":"سيناريو تحفظي لإدارة المحافظ","bg":"#F8FAFC"},{"c":"C30","v":6750000,"f":"='التحليل الكمي ومونت كارلو'!$C$11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D30","v":0.079412,"f":"='التحليل الكمي ومونت كارلو'!$D$11","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E30","v":91750000,"f":"='التحليل الكمي ومونت كارلو'!$E$11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F30","v":68,"f":"='التحليل الكمي ومونت كارلو'!$F$11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0\" يوماً\""},{"c":"G30","v":0.094444,"f":"='التحليل الكمي ومونت كارلو'!$G$11","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H30","v":"2026-03-13","bg":"#F8FAFC","al":"center"},{"c":"I30","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J30","v":"احتياطي حرج","bg":"#F8FAFC","al":"center"},{"c":"K30","v":"مجلس الإدارة / المالك","bg":"#F8FAFC","al":"center"},{"c":"L30","v":"حماية المحفظة في المشاريع المعقدة","bg":"#F8FAFC"}]},{"r":31,"h":19.9,"cells":[{"c":"A31","v":""},{"c":"B31","v":""},{"c":"C31","v":""},{"c":"D31","v":""},{"c":"E31","v":""},{"c":"F31","v":""},{"c":"G31","v":""},{"c":"H31","v":""},{"c":"I31","v":""},{"c":"J31","v":""},{"c":"K31","v":""},{"c":"L31","v":""}]},{"r":32,"h":36.0,"cells":[{"c":"A32","v":"اعتماد وضبط حوكمة سجل ومصفوفة إدارة المخاطر الهندسية والتعاقدية (Risk Register Governance & Sign-off)","bg":"#1E293B","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":33,"h":104.0,"cells":[{"c":"A33","v":"أخصائي إدارة المخاطر (PMI-RMP)\nالمهندس: فهد القرني\nالتوقيع: ........................\nالتاريخ: 2024-02-01","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D33","v":"رئيس المكتب الفني والتخطيط\nالمهندس: خالد القحطاني\nالتوقيع: ........................\nالتاريخ: 2024-02-02","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G33","v":"مدير المشروع (Project Director)\nالمهندس: عبد الله العمري\nالتوقيع: ........................\nالتاريخ: 2024-02-03","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J33","v":"الاستشاري المشرف وإدارة المشاريع (PMO)\nالاستشاري: دار الهندسة وإدارة المشاريع\nالتوقيع: ........................\nالتاريخ: 2024-02-05","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}],"charts":[{"title":"مقارنة التعرض المالي الأولي وبعد خطط التخفيف حسب مجالات المشروع (SAR)","type":"bar","grouping":"clustered","anchorRow":35,"anchorCol":0,"categories":["CAT-ENG","CAT-LEG","CAT-SIT","CAT-PRC","CAT-FIN","CAT-HSE"],"series":[{"name":"التعرض الأولي (SAR)","valRef":"'لوحة التحكم ومؤشرات المخاطر'!$E$10:$E$15","values":[6700000.0,10950000.0,7600000.0,6800000.0,5720000.0,7070000.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات المخاطر'!$E$9","nf":"#,##0"},{"name":"التعرض المتبقي (SAR)","valRef":"'لوحة التحكم ومؤشرات المخاطر'!$G$10:$G$15","values":[1750000.0,2670000.0,1630000.0,1850000.0,1390000.0,1240000.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات المخاطر'!$G$9","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات المخاطر'!$A$10:$A$15"},{"title":"تحول وتوزيع عدد المخاطر حسب مستويات الشدة قبل وبعد خطط الاستجابة","type":"bar","grouping":"clustered","anchorRow":35,"anchorCol":6,"categories":["حرج جداً","مرتفع","متوسط","منخفض"],"series":[{"name":"العدد الأولي","valRef":"'لوحة التحكم ومؤشرات المخاطر'!$C$20:$C$23","values":[8.0,11.0,5.0,0.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات المخاطر'!$C$19","nf":"#,##0"},{"name":"العدد المتبقي","valRef":"'لوحة التحكم ومؤشرات المخاطر'!$E$20:$E$23","values":[0.0,0.0,4.0,20.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات المخاطر'!$E$19","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات المخاطر'!$A$20:$A$23"}]},{"name":"إعدادات ومعايير مصفوفة المخاطر","maxRow":40,"maxCol":6,"colWidths":[18.0,30.0,28.0,25.0,58.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات ومعايير مصفوفة إدارة المخاطر الهندسية والتعاقدية (Risk Management Matrix & Parameters)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"معايير مصفوفة 5×5 لتقييم الاحتمالية والأثر المالي والزمني واحتساب مخصصات الطوارئ وفق معايير PMI-RMP و AACE International","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":38.0,"cells":[{"c":"A4","v":"أولاً: البيانات الأساسية للمشروع ومحددات مخصصات الطوارئ (Project Parameters & Contingency Caps)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"المحدد الهندسي والتعاقدي للمشروع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القيمة / النسبة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المرجعية الفنية والتعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ملاحظات التطبيق والرقابة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"قيمة العقد الأساسية للمشروع (Base Contract Sum)","bg":"#F8FAFC"},{"c":"C6","v":85000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D6","v":"ريال سعودي","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"اتفاقية عقد المقاولة وجداول الكميات المسعرة","bg":"#F8FAFC"},{"c":"F6","v":"القيمة الابتدائية المرجعية لكافة نسب التعرض المالي","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"b":true,"al":"center"},{"c":"B7","v":"مدة تنفيذ المشروع التعاقدية (Original Duration)"},{"c":"C7","v":720,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D7","v":"يوماً تقويمياً","al":"center"},{"c":"E7","v":"الجدول الزمني التعاقدي والشروط الخاصة للعقد"},{"c":"F7","v":"تعادل 24 شهراً من تاريخ تسليم الموقع والبدء الرسمي"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"تاريخ مباشرة الأعمال وتسليم الموقع (Commencement Date)","bg":"#F8FAFC"},{"c":"C8","v":"2024-01-15","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D8","v":"تاريخ رسمي","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"محضر تسليم الموقع وإشعار المباشرة الفعلي","bg":"#F8FAFC"},{"c":"F8","v":"نقطة الانطلاق للجدول الزمني وحساب المسار الحرج","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"b":true,"al":"center"},{"c":"B9","v":"تاريخ الإنجاز التعاقدي المحدد (Contractual Completion Date)"},{"c":"C9","v":"2026-01-04","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D9","v":"تاريخ رسمي","al":"center"},{"c":"E9","v":"وثيقة العقد الأساسية وجدول المعالم الرئيسية"},{"c":"F9","v":"تاريخ التسليم المستهدف قبل تطبيق مخصصات الطوارئ"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"الموازنة المرصودة لخطط الاستجابة والتخفيف (Mitigation Budget)","bg":"#F8FAFC"},{"c":"C10","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":"ريال سعودي","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"موازنة إدارة المخاطر المخصصة بالمشروع","bg":"#F8FAFC"},{"c":"F10","v":"التكلفة التقديرية لتنفيذ كافة التدابير الوقائية والتأمينية","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":6,"b":true,"al":"center"},{"c":"B11","v":"سقف مخصص الطوارئ المالي المرصود (Cost Contingency Cap)"},{"c":"C11","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"8.0%","al":"center"},{"c":"E11","v":"الممارسة القياسية AACE No. 42R-08"},{"c":"F11","v":"تعادل 6,800,000 ريال مخصصة لتغطية المخاطر المتبقية"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"سقف مخصص الطوارئ الزمني للمسار الحرج (Schedule Buffer Cap)","bg":"#F8FAFC"},{"c":"C12","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"10.0%","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"دليل إدارة المخاطر PMI-RMP Standard","bg":"#F8FAFC"},{"c":"F12","v":"تعادل 72 يوماً تقويمياً كاحتياطي حرج لتفادي التأخير","bg":"#F8FAFC"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":8,"b":true,"al":"center"},{"c":"B13","v":"مستوى الثقة الإحصائي المستهدف لمحاكاة مونت كارلو"},{"c":"C13","v":"P80 (80%)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D13","v":"مستوى ثقة","al":"center"},{"c":"E13","v":"توصيات معهد إدارة المشاريع وهيئة المهندسين"},{"c":"F13","v":"مستوى الثقة القياسي المقبول لحوكمة المشاريع الكبرى"}]},{"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":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ثانياً: مقياس احتمالية حدوث المخاطر من 1 إلى 5 (Probability Scale Criteria P)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"درجة الاحتمالية (P)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B17","v":"مستوى الاحتمالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C17","v":"نطاق النسبة المئوية (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"الوزن الرياضي للـ EMV","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"المعايير الهندسية والتطبيقية بالموقع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"تواتر الحدوث التقديري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"نادر جداً (Rare)","bg":"#F8FAFC","b":true},{"c":"C18","v":"< 10%","bg":"#F8FAFC","al":"center"},{"c":"D18","v":0.05,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"E18","v":"حدث استثنائي غير متوقع، لم يسبق تسجيله في مشاريع مماثلة بالمنطقة","bg":"#F8FAFC"},{"c":"F18","v":"أقل من مرة كل 10 مشاريع","bg":"#F8FAFC"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":2,"b":true,"al":"center"},{"c":"B19","v":"غير مرجح (Unlikely)","b":true},{"c":"C19","v":"10% - 30%","al":"center"},{"c":"D19","v":0.2,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"E19","v":"احتمالية منخفضة، حدث عرضي قد يقع مرة واحدة خلال فترة تنفيذ المشروع"},{"c":"F19","v":"مرة واحدة كل 3 إلى 5 مشاريع"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"محتمل (Possible)","bg":"#F8FAFC","b":true},{"c":"C20","v":"31% - 50%","bg":"#F8FAFC","al":"center"},{"c":"D20","v":0.4,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"E20","v":"احتمالية متوسطة متوازنة، شائع الحدوث في قطاع التشييد والظروف المحلية","bg":"#F8FAFC"},{"c":"F20","v":"يحدث في نصف المشاريع الإنشائية","bg":"#F8FAFC"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":4,"b":true,"al":"center"},{"c":"B21","v":"مرجح (Likely)","b":true},{"c":"C21","v":"51% - 70%","al":"center"},{"c":"D21","v":0.6,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"E21","v":"احتمالية مرتفعة، من المتوقع حدوثه ما لم يتم اتخاذ تدابير استباقية صارمة"},{"c":"F21","v":"يحدث في معظم المشاريع المشابهة"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"شبه مؤكد (Almost Certain)","bg":"#F8FAFC","b":true},{"c":"C22","v":"> 70%","bg":"#F8FAFC","al":"center"},{"c":"D22","v":0.85,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"E22","v":"احتمالية حرجة شبه حتمية، ملازم لطبيعة التربة أو المواد أو الموقع الجغرافي","bg":"#F8FAFC"},{"c":"F22","v":"يحدث بصورة متكررة ومؤكدة بالمشروع","bg":"#F8FAFC"}]},{"r":23,"h":28.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":""},{"c":"C23","v":""},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""}]},{"r":24,"h":28.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":""},{"c":"C24","v":""},{"c":"D24","v":""},{"c":"E24","v":""},{"c":"F24","v":""}]},{"r":25,"h":38.0,"cells":[{"c":"A25","v":"ثالثاً: مقياس الأثر المالي للتكلفة من 1 إلى 5 (Cost Impact Scale Criteria I_cost)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":40.0,"cells":[{"c":"A26","v":"درجة الأثر (I)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B26","v":"مستوى الأثر المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C26","v":"نطاق الخسارة المالية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D26","v":"النسبة من قيمة العقد (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E26","v":"التأثير الإداري والمحاسبي على المشروع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F26","v":"صلاحية اعتماد خطة الاستجابة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":1,"b":true,"al":"center"},{"c":"B27","v":"ضئيل جداً (Negligible)","b":true},{"c":"C27","v":"< 150,000","al":"center"},{"c":"D27","v":"< 0.18%","al":"center"},{"c":"E27","v":"يتم امتصاصه مباشرة ضمن نثريات الموقع وهوامش الهدر الطبيعية"},{"c":"F27","v":"مهندس الموقع / مدير التنفيذ"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"منخفض (Minor)","bg":"#F8FAFC","b":true},{"c":"C28","v":"150,000 - 450,000","bg":"#F8FAFC","al":"center"},{"c":"D28","v":"0.18% - 0.53%","bg":"#F8FAFC","al":"center"},{"c":"E28","v":"تعديل محدود في موازنة بند الأعمال دون المساس بربحية المشروع","bg":"#F8FAFC"},{"c":"F28","v":"مدير المكتب الفني والتخطيط","bg":"#F8FAFC"}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":3,"b":true,"al":"center"},{"c":"B29","v":"متوسط (Moderate)","b":true},{"c":"C29","v":"450,001 - 1,200,000","al":"center"},{"c":"D29","v":"0.53% - 1.41%","al":"center"},{"c":"E29","v":"يتطلب استخدام جزء من مخصص الطوارئ المرصود وإعادة تخصيص بنود"},{"c":"F29","v":"مدير المشروع الميداني (PM)"}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":"مرتفع (Major)","bg":"#F8FAFC","b":true},{"c":"C30","v":"1,200,001 - 3,000,000","bg":"#F8FAFC","al":"center"},{"c":"D30","v":"1.41% - 3.53%","bg":"#F8FAFC","al":"center"},{"c":"E30","v":"تهديد ملموس لسيولة المشروع وتدفقاته النقدية وربحيته الصافية","bg":"#F8FAFC"},{"c":"F30","v":"مدير الإدارة العامة للمشاريع","bg":"#F8FAFC"}]},{"r":31,"h":36.0,"cells":[{"c":"A31","v":5,"b":true,"al":"center"},{"c":"B31","v":"كارثي / حرج جداً (Catastrophic)","b":true},{"c":"C31","v":"> 3,000,000","al":"center"},{"c":"D31","v":"> 3.53%","al":"center"},{"c":"E31","v":"خطر جسيم يهدد تعثر المشروع واستمرارية المقاولة وتجاوز الموازنة"},{"c":"F31","v":"الرئيس التنفيذي ومجلس الإدارة"}]},{"r":32,"h":28.0,"cells":[{"c":"A32","v":""},{"c":"B32","v":""},{"c":"C32","v":""},{"c":"D32","v":""},{"c":"E32","v":""},{"c":"F32","v":""}]},{"r":33,"h":28.0,"cells":[{"c":"A33","v":""},{"c":"B33","v":""},{"c":"C33","v":""},{"c":"D33","v":""},{"c":"E33","v":""},{"c":"F33","v":""}]},{"r":34,"h":38.0,"cells":[{"c":"A34","v":"رابعاً: مقياس الأثر الزمني على المسار الحرج من 1 إلى 5 (Schedule Impact Criteria I_time)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":35,"h":40.0,"cells":[{"c":"A35","v":"درجة الأثر (T)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B35","v":"مستوى الأثر الزمني","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C35","v":"أيام التأخير على المسار الحرج","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D35","v":"النسبة من مدة المشروع (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E35","v":"التأثير على البرنامج الزمني والجدولة CPM","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F35","v":"الإجراء التشغيلي المتبع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":36,"h":36.0,"cells":[{"c":"A36","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B36","v":"ضئيل جداً (Negligible)","bg":"#F8FAFC","b":true},{"c":"C36","v":"< 7 أيام","bg":"#F8FAFC","al":"center"},{"c":"D36","v":"< 1.0%","bg":"#F8FAFC","al":"center"},{"c":"E36","v":"لا يؤثر إطلاقاً على المسار الحرج، يقع ضمن فترة السماحية الحرة","bg":"#F8FAFC"},{"c":"F36","v":"متابعة روتينية في التقارير الأسبوعية","bg":"#F8FAFC"}]},{"r":37,"h":36.0,"cells":[{"c":"A37","v":2,"b":true,"al":"center"},{"c":"B37","v":"منخفض (Minor)","b":true},{"c":"C37","v":"7 - 20 يوماً","al":"center"},{"c":"D37","v":"1.0% - 2.8%","al":"center"},{"c":"E37","v":"يستهلك جزءاً من السماحية الكلية (Total Float) دون تأخير الإنجاز"},{"c":"F37","v":"تعديل تسلسل الأنشطة غير الحرجة"}]},{"r":38,"h":36.0,"cells":[{"c":"A38","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B38","v":"متوسط (Moderate)","bg":"#F8FAFC","b":true},{"c":"C38","v":"21 - 45 يوماً","bg":"#F8FAFC","al":"center"},{"c":"D38","v":"2.9% - 6.3%","bg":"#F8FAFC","al":"center"},{"c":"E38","v":"استهلاك كامل السماحية وتحول النشاط إلى مسار حرج جديد","bg":"#F8FAFC"},{"c":"F38","v":"إعادة توزيع الموارد وتسريع الأعمال (Crashing)","bg":"#F8FAFC"}]},{"r":39,"h":36.0,"cells":[{"c":"A39","v":4,"b":true,"al":"center"},{"c":"B39","v":"مرتفع (Major)","b":true},{"c":"C39","v":"46 - 80 يوماً","al":"center"},{"c":"D39","v":"6.4% - 11.1%","al":"center"},{"c":"E39","v":"إزاحة مباشرة ومؤكدة لتاريخ الإنجاز المرحلي أو التسليم النهائي"},{"c":"F39","v":"تقديم إشعار مطالبة بتمديد زمني EOT"}]},{"r":40,"h":36.0,"cells":[{"c":"A40","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B40","v":"كارثي / حرج جداً (Catastrophic)","bg":"#F8FAFC","b":true},{"c":"C40","v":"> 80 يوماً","bg":"#F8FAFC","al":"center"},{"c":"D40","v":"> 11.1%","bg":"#F8FAFC","al":"center"},{"c":"E40","v":"تعطيل شامل لمسار المشروع الحرج يهدد بفرض أقصى غرامات التأخير","bg":"#F8FAFC"},{"c":"F40","v":"خطة طوارئ استثنائية وزيادة ورديات العمل","bg":"#F8FAFC"}]}]},{"name":"سجل المخاطر وخطة الاستجابة","maxRow":30,"maxCol":25,"colWidths":[8.0,15.0,58.0,26.0,14.0,15.0,13.0,16.0,18.0,24.0,13.0,18.0,20.0,60.0,32.0,22.0,15.0,13.0,16.0,18.0,24.0,13.0,18.0,20.0,45.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل المخاطر الهندسية التفصيلي ومصفوفة تقييم وخطط التخفيف (Detailed Project Risk Register & Mitigation Plan)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":25},{"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},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حصر شامل لـ 24 مخاطرة هندسية وتعاقدية ومالية وموقعيه بالمشروع، مع حساب الشدة والأثر المالي والزمني الأولي ومخصص الطوارئ EMV قبل وبعد الاستجابة","bg":"#334155","fg":"#E2E8F0","al":"center","cs":25},{"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},{"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":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""},{"c":"R3","v":""},{"c":"S3","v":""},{"c":"T3","v":""},{"c":"U3","v":""},{"c":"V3","v":""},{"c":"W3","v":""},{"c":"X3","v":""},{"c":"Y3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود المجال","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"توصيف حدث الخطر والسبب الفني والنتيجة الهندسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"حزمة الأعمال المتأثرة WBS","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المسار الحرج","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"احتمالية أولية (P)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"أثر أولي (I)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الدرجة الأولية (P×I)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"مستوى الشدة الأولي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"التعرض المالي الأولي (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"مخصص الطوارئ الأولي EMV","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"الأثر الزمني الأولي (يوماً)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"استراتيجية الاستجابة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"خطة الإجراءات الوقائية وتدابير التخفيف المحددة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"صاحب الخطر المسؤول","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"تكلفة خطة التخفيف (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"احتمالية متبقية (P)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"R4","v":"أثر متبقي (I)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"S4","v":"الدرجة المتبقية (P×I)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"T4","v":"مستوى الشدة المتبقي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"U4","v":"التعرض المالي المتبقي (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"V4","v":"مخصص الطوارئ المتبقي EMV","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"W4","v":"الأثر الزمني المتبقي (يوماً)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"X4","v":"حالة الإجراء التشغيلي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Y4","v":"ملاحظات المتابعة والمراجعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""},{"c":"I5","v":""},{"c":"J5","v":""},{"c":"K5","v":""},{"c":"L5","v":""},{"c":"M5","v":""},{"c":"N5","v":""},{"c":"O5","v":""},{"c":"P5","v":""},{"c":"Q5","v":""},{"c":"R5","v":""},{"c":"S5","v":""},{"c":"T5","v":""},{"c":"U5","v":""},{"c":"V5","v":""},{"c":"W5","v":""},{"c":"X5","v":""},{"c":"Y5","v":""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"CAT-ENG","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":"تعارض المخططات الإنشائية مع مسارات دكت التكييف وشبكات الإطفاء (MEP Clashes) مما يسبب إعادة الأعمال","bg":"#F8FAFC"},{"c":"D6","v":"WBS-03 كهروميكانيك وهيكل","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"نعم","bg":"#F8FAFC","al":"center"},{"c":"F6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H6","v":16,"f":"=F6*G6","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I6","v":"حرج جداً","f":"=IF(H6>=16, \"حرج جداً\", IF(H6>=10, \"مرتفع\", IF(H6>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J6","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K6","v":1110000,"f":"=ROUND(J6 * IF(F6=5, 0.85, IF(F6=4, 0.6, IF(F6=3, 0.4, IF(F6=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L6","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M6","v":"تخفيف (Mitigate)","bg":"#F8FAFC","al":"center"},{"c":"N6","v":"بناء نموذج معلومات البناء BIM بمستوى تفاصيل LOD 400 واستخراج تقارير التصادم قبل الصب","bg":"#F8FAFC"},{"c":"O6","v":"م. خالد القحطاني (رئيس المكتب الفني)","bg":"#F8FAFC","al":"center"},{"c":"P6","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q6","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R6","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S6","v":4,"f":"=Q6*R6","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T6","v":"منخفض","f":"=IF(S6>=16, \"حرج جداً\", IF(S6>=10, \"مرتفع\", IF(S6>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U6","v":450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V6","v":90000,"f":"=ROUND(U6 * IF(Q6=5, 0.85, IF(Q6=4, 0.6, IF(Q6=3, 0.4, IF(Q6=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W6","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X6","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y6","v":"تم إنجاز النمذجة بنسبة 100% وتفادي 142 تعارضاً في الطوابق المتكررة","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"b":true,"al":"center"},{"c":"B7","v":"CAT-ENG","b":true,"al":"center"},{"c":"C7","v":"تأخر الاستشاري في مراجعة واعتماد المخططات التنفيذية Shop Drawings ومستندات المواد MIR"},{"c":"D7","v":"WBS-01 إدارة وتصميم","al":"center"},{"c":"E7","v":"نعم","al":"center"},{"c":"F7","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G7","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H7","v":12,"f":"=F7*G7","b":true,"al":"center","nf":"0"},{"c":"I7","v":"مرتفع","f":"=IF(H7>=16, \"حرج جداً\", IF(H7>=10, \"مرتفع\", IF(H7>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J7","v":950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K7","v":570000,"f":"=ROUND(J7 * IF(F7=5, 0.85, IF(F7=4, 0.6, IF(F7=3, 0.4, IF(F7=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L7","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M7","v":"تخفيف (Mitigate)","al":"center"},{"c":"N7","v":"تطبيق مصفوفة مواعيد ملزمة بحد أقصى 14 يوماً وفق فيديك وتفعيل منصة إلكترونية للتقديم والمتابعة"},{"c":"O7","v":"م. أحمد الغامدي (مدير التخطيط)","al":"center"},{"c":"P7","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S7","v":4,"f":"=Q7*R7","b":true,"al":"center","nf":"0"},{"c":"T7","v":"منخفض","f":"=IF(S7>=16, \"حرج جداً\", IF(S7>=10, \"مرتفع\", IF(S7>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U7","v":250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V7","v":50000,"f":"=ROUND(U7 * IF(Q7=5, 0.85, IF(Q7=4, 0.6, IF(Q7=3, 0.4, IF(Q7=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W7","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X7","v":"منجز ومطبق","al":"center"},{"c":"Y7","v":"انخفاض متوسط زمن المراجعة من 24 يوماً إلى 11 يوماً"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"CAT-ENG","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":"تعديلات تصميمية متكررة من المالك في الفراغات المعمارية وأنظمة الواجهات الزجاجية","bg":"#F8FAFC"},{"c":"D8","v":"WBS-02 تشطيبات معمارية","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"نعم","bg":"#F8FAFC","al":"center"},{"c":"F8","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G8","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H8","v":16,"f":"=F8*G8","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I8","v":"حرج جداً","f":"=IF(H8>=16, \"حرج جداً\", IF(H8>=10, \"مرتفع\", IF(H8>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J8","v":2400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K8","v":1440000,"f":"=ROUND(J8 * IF(F8=5, 0.85, IF(F8=4, 0.6, IF(F8=3, 0.4, IF(F8=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L8","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M8","v":"نقل وتحويل (Transfer)","bg":"#F8FAFC","al":"center"},{"c":"N8","v":"توثيق كافة التعديلات كطلبات تغيير VOR وإصدار ملاحق تمديد زمني EOT وتحميل فروق التكلفة للمالك","bg":"#F8FAFC"},{"c":"O8","v":"م. سلطان الشهري (مدير العقود)","bg":"#F8FAFC","al":"center"},{"c":"P8","v":60000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R8","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S8","v":6,"f":"=Q8*R8","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T8","v":"متوسط","f":"=IF(S8>=16, \"حرج جداً\", IF(S8>=10, \"مرتفع\", IF(S8>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U8","v":750000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V8","v":150000,"f":"=ROUND(U8 * IF(Q8=5, 0.85, IF(Q8=4, 0.6, IF(Q8=3, 0.4, IF(Q8=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W8","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X8","v":"جاري التنفيذ","bg":"#F8FAFC","al":"center"},{"c":"Y8","v":"تم حصر 4 أوامر تغييرية وجاري تدقيقها مع الاستشاري","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"b":true,"al":"center"},{"c":"B9","v":"CAT-ENG","b":true,"al":"center"},{"c":"C9","v":"فشل نتائج اختبارات الضغط لمكعبات الخرسانة بعمر 28 يوماً لبعض العناصر الحاملة"},{"c":"D9","v":"WBS-01 خرسانات وهيكل","al":"center"},{"c":"E9","v":"نعم","al":"center"},{"c":"F9","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G9","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H9","v":12,"f":"=F9*G9","b":true,"al":"center","nf":"0"},{"c":"I9","v":"مرتفع","f":"=IF(H9>=16, \"حرج جداً\", IF(H9>=10, \"مرتفع\", IF(H9>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J9","v":1500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K9","v":600000,"f":"=ROUND(J9 * IF(F9=5, 0.85, IF(F9=4, 0.6, IF(F9=3, 0.4, IF(F9=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L9","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M9","v":"تجنب وتخفيف","al":"center"},{"c":"N9","v":"فحص دوري لمحطات الخلط ومعايرة خلاطات الموقع واستخدام ملدنات خرسانية واختبار قلب الخرسانة Core Test"},{"c":"O9","v":"م. طارق الزهراني (مدير الجودة QA/QC)","al":"center"},{"c":"P9","v":95000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S9","v":2,"f":"=Q9*R9","b":true,"al":"center","nf":"0"},{"c":"T9","v":"منخفض","f":"=IF(S9>=16, \"حرج جداً\", IF(S9>=10, \"مرتفع\", IF(S9>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U9","v":300000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V9","v":15000,"f":"=ROUND(U9 * IF(Q9=5, 0.85, IF(Q9=4, 0.6, IF(Q9=3, 0.4, IF(Q9=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W9","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X9","v":"منجز ومطبق","al":"center"},{"c":"Y9","v":"نتائج فحص الكور تيست أكدت سلامة المنشأ ومطابقة كود SBC 304"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"CAT-LEG","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":"تأخر صرف المستخلصات الجارية للمقاول من قبل المالك وتراكم المستحقات لأكثر من 60 يوماً","bg":"#F8FAFC"},{"c":"D10","v":"WBS-05 مالية وعقود","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"نعم","bg":"#F8FAFC","al":"center"},{"c":"F10","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G10","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H10","v":20,"f":"=F10*G10","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I10","v":"حرج جداً","f":"=IF(H10>=16, \"حرج جداً\", IF(H10>=10, \"مرتفع\", IF(H10>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J10","v":3800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K10","v":2280000,"f":"=ROUND(J10 * IF(F10=5, 0.85, IF(F10=4, 0.6, IF(F10=3, 0.4, IF(F10=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L10","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M10","v":"تخفيف (Mitigate)","bg":"#F8FAFC","al":"center"},{"c":"N10","v":"تفعيل آلية الإشعار الرسمي بالمطالبة بالفوائد البنكية وفق المادة 14.8 من فيديك وتقنين وتيرة العمل","bg":"#F8FAFC"},{"c":"O10","v":"م. سلطان الشهري (مدير العقود)","bg":"#F8FAFC","al":"center"},{"c":"P10","v":50000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q10","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R10","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S10","v":6,"f":"=Q10*R10","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T10","v":"متوسط","f":"=IF(S10>=16, \"حرج جداً\", IF(S10>=10, \"مرتفع\", IF(S10>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U10","v":1100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V10","v":220000,"f":"=ROUND(U10 * IF(Q10=5, 0.85, IF(Q10=4, 0.6, IF(Q10=3, 0.4, IF(Q10=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W10","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X10","v":"جاري التنفيذ","bg":"#F8FAFC","al":"center"},{"c":"Y10","v":"تم تسوية مستخلصين وجاري التنسيق لجدولة الدفعات المتبقية","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":6,"b":true,"al":"center"},{"c":"B11","v":"CAT-LEG","b":true,"al":"center"},{"c":"C11","v":"نزاعات تعاقدية مع مقاولي الباطن للأعمال الكهروميكانيكية والتكييف حول الأسعار والنطاق"},{"c":"D11","v":"WBS-03 مقاولو باطن","al":"center"},{"c":"E11","v":"لا","al":"center"},{"c":"F11","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G11","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H11","v":9,"f":"=F11*G11","b":true,"al":"center","nf":"0"},{"c":"I11","v":"متوسط","f":"=IF(H11>=16, \"حرج جداً\", IF(H11>=10, \"مرتفع\", IF(H11>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J11","v":850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K11","v":340000,"f":"=ROUND(J11 * IF(F11=5, 0.85, IF(F11=4, 0.6, IF(F11=3, 0.4, IF(F11=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L11","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M11","v":"تخفيف (Mitigate)","al":"center"},{"c":"N11","v":"توثيق العقود بنظام Back-to-Back ومراجعة مستخلصات مقاولي الباطن شهرياً وربط الدفع بالإنجاز الفعلي"},{"c":"O11","v":"م. فيصل العتيبي (مدير المشتريات)","al":"center"},{"c":"P11","v":40000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R11","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S11","v":2,"f":"=Q11*R11","b":true,"al":"center","nf":"0"},{"c":"T11","v":"منخفض","f":"=IF(S11>=16, \"حرج جداً\", IF(S11>=10, \"مرتفع\", IF(S11>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U11","v":220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V11","v":11000,"f":"=ROUND(U11 * IF(Q11=5, 0.85, IF(Q11=4, 0.6, IF(Q11=3, 0.4, IF(Q11=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W11","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X11","v":"منجز ومطبق","al":"center"},{"c":"Y11","v":"تم توقيع ملاحق تسوية لـ 3 مقاولي باطن مع إغلاق كافة المطالبات"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"CAT-LEG","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":"تأخر إصدار تراخيص البناء والدفاع المدني وتوصيل الخدمات الحكومية الدائمة (كهرباء ومياه)","bg":"#F8FAFC"},{"c":"D12","v":"WBS-04 علاقات حكومية","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"نعم","bg":"#F8FAFC","al":"center"},{"c":"F12","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G12","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H12","v":16,"f":"=F12*G12","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I12","v":"حرج جداً","f":"=IF(H12>=16, \"حرج جداً\", IF(H12>=10, \"مرتفع\", IF(H12>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J12","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K12","v":1260000,"f":"=ROUND(J12 * IF(F12=5, 0.85, IF(F12=4, 0.6, IF(F12=3, 0.4, IF(F12=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L12","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M12","v":"نقل ومشاركة","bg":"#F8FAFC","al":"center"},{"c":"N12","v":"التعاقد مع مكتب استشاري تخصصي مرخص لتسريع الموافقات الحكومية ورفع إشعار مبكر للمالك بمسؤوليته","bg":"#F8FAFC"},{"c":"O12","v":"م. ماجد الدوسري (مدير العلاقات)","bg":"#F8FAFC","al":"center"},{"c":"P12","v":120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S12","v":4,"f":"=Q12*R12","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T12","v":"منخفض","f":"=IF(S12>=16, \"حرج جداً\", IF(S12>=10, \"مرتفع\", IF(S12>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U12","v":500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V12","v":100000,"f":"=ROUND(U12 * IF(Q12=5, 0.85, IF(Q12=4, 0.6, IF(Q12=3, 0.4, IF(Q12=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W12","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X12","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y12","v":"تم الحصول على موافقة الدفاع المدني الابتدائية وجاري استكمال شبكة المياه","bg":"#F8FAFC"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":8,"b":true,"al":"center"},{"c":"B13","v":"CAT-LEG","b":true,"al":"center"},{"c":"C13","v":"مخاطر فرض غرامات التأخير التعاقدية نتيجة تأخر إنجاز المعالم التعاقدية البينية (Key Milestones)"},{"c":"D13","v":"WBS-01 إدارة العقود","al":"center"},{"c":"E13","v":"نعم","al":"center"},{"c":"F13","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G13","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H13","v":15,"f":"=F13*G13","b":true,"al":"center","nf":"0"},{"c":"I13","v":"مرتفع","f":"=IF(H13>=16, \"حرج جداً\", IF(H13>=10, \"مرتفع\", IF(H13>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J13","v":4200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K13","v":1680000,"f":"=ROUND(J13 * IF(F13=5, 0.85, IF(F13=4, 0.6, IF(F13=3, 0.4, IF(F13=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L13","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M13","v":"تخفيف وتوثيق","al":"center"},{"c":"N13","v":"إعداد ملف تحليل زمني متقدم (Time Impact Analysis TIA) لتوثيق تمديدات EOT المبررة قانونياً"},{"c":"O13","v":"م. سلطان الشهري (مدير العقود)","al":"center"},{"c":"P13","v":110000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R13","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S13","v":3,"f":"=Q13*R13","b":true,"al":"center","nf":"0"},{"c":"T13","v":"منخفض","f":"=IF(S13>=16, \"حرج جداً\", IF(S13>=10, \"مرتفع\", IF(S13>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U13","v":850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V13","v":42500,"f":"=ROUND(U13 * IF(Q13=5, 0.85, IF(Q13=4, 0.6, IF(Q13=3, 0.4, IF(Q13=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W13","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X13","v":"منجز ومطبق","al":"center"},{"c":"Y13","v":"تم قبول تمديد زمني قدره 38 يوماً وحماية الشركة من غرامة 3.8 مليون ريال"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":9,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"CAT-SIT","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":"ظهور مياه جوفية غزيرة وغير متوقعة أثناء حفر القبو ووجود طبقات صخرية شديدة القساوة","bg":"#F8FAFC"},{"c":"D14","v":"WBS-01 أعمال الحفر والتربة","bg":"#F8FAFC","al":"center"},{"c":"E14","v":"نعم","bg":"#F8FAFC","al":"center"},{"c":"F14","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G14","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H14","v":20,"f":"=F14*G14","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I14","v":"حرج جداً","f":"=IF(H14>=16, \"حرج جداً\", IF(H14>=10, \"مرتفع\", IF(H14>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J14","v":2800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K14","v":2380000,"f":"=ROUND(J14 * IF(F14=5, 0.85, IF(F14=4, 0.6, IF(F14=3, 0.4, IF(F14=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L14","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M14","v":"تخفيف (Mitigate)","bg":"#F8FAFC","al":"center"},{"c":"N14","v":"تركيب شبكة نزح مياه جوفية احترافية WellPoint System واستبدال معدات التكسير برؤوس هيدروليكية ثقيلة","bg":"#F8FAFC"},{"c":"O14","v":"م. عبد الله العمري (مدير المشروع)","bg":"#F8FAFC","al":"center"},{"c":"P14","v":320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q14","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R14","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S14","v":4,"f":"=Q14*R14","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T14","v":"منخفض","f":"=IF(S14>=16, \"حرج جداً\", IF(S14>=10, \"مرتفع\", IF(S14>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U14","v":650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V14","v":130000,"f":"=ROUND(U14 * IF(Q14=5, 0.85, IF(Q14=4, 0.6, IF(Q14=3, 0.4, IF(Q14=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W14","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X14","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y14","v":"تم خفض منسوب المياه بنجاح وعزل طبقات التأسيس حسب تقرير التربة","bg":"#F8FAFC"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":10,"b":true,"al":"center"},{"c":"B15","v":"CAT-SIT","b":true,"al":"center"},{"c":"C15","v":"انهيار جوانب الحفر المجاورة لشارع رئيسي ومبنى سكني قائم نتيجة ضعف تدعيم التربة"},{"c":"D15","v":"WBS-01 سند جوانب الحفر","al":"center"},{"c":"E15","v":"نعم","al":"center"},{"c":"F15","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G15","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H15","v":15,"f":"=F15*G15","b":true,"al":"center","nf":"0"},{"c":"I15","v":"مرتفع","f":"=IF(H15>=16, \"حرج جداً\", IF(H15>=10, \"مرتفع\", IF(H15>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J15","v":3500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K15","v":1400000,"f":"=ROUND(J15 * IF(F15=5, 0.85, IF(F15=4, 0.6, IF(F15=3, 0.4, IF(F15=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L15","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M15","v":"تجنب وتخفيف","al":"center"},{"c":"N15","v":"تنفيذ نظام جدار ستائري من الخوازيق المتداخلة Secant Piles ومراقبة حركة التربة بجهاز Inclinometer"},{"c":"O15","v":"م. خالد القحطاني (رئيس المكتب الفني)","al":"center"},{"c":"P15","v":480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R15","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S15","v":2,"f":"=Q15*R15","b":true,"al":"center","nf":"0"},{"c":"T15","v":"منخفض","f":"=IF(S15>=16, \"حرج جداً\", IF(S15>=10, \"مرتفع\", IF(S15>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U15","v":500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V15","v":25000,"f":"=ROUND(U15 * IF(Q15=5, 0.85, IF(Q15=4, 0.6, IF(Q15=3, 0.4, IF(Q15=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W15","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X15","v":"منجز ومطبق","al":"center"},{"c":"Y15","v":"استقرار تام لجوانب الحفر مع قراءات صفرية للهبوط بجهاز القياس"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":11,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"CAT-SIT","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":"تعارض مسار شبكة صرف الأمطار الخارجية مع كابلات كهرباء ضغط عالي غير موضحة بالمخططات","bg":"#F8FAFC"},{"c":"D16","v":"WBS-04 شبكات الموقع العام","bg":"#F8FAFC","al":"center"},{"c":"E16","v":"لا","bg":"#F8FAFC","al":"center"},{"c":"F16","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G16","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H16","v":12,"f":"=F16*G16","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I16","v":"مرتفع","f":"=IF(H16>=16, \"حرج جداً\", IF(H16>=10, \"مرتفع\", IF(H16>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J16","v":780000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K16","v":468000,"f":"=ROUND(J16 * IF(F16=5, 0.85, IF(F16=4, 0.6, IF(F16=3, 0.4, IF(F16=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L16","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M16","v":"تخفيف (Mitigate)","bg":"#F8FAFC","al":"center"},{"c":"N16","v":"إجراء مسح راداري أرضي GPR وتعديل ميل ومسار الأنابيب بالتنسيق الميداني مع شركة الكهرباء","bg":"#F8FAFC"},{"c":"O16","v":"م. ماجد الدوسري (مهندس الموقع العام)","bg":"#F8FAFC","al":"center"},{"c":"P16","v":65000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q16","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R16","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S16","v":4,"f":"=Q16*R16","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T16","v":"منخفض","f":"=IF(S16>=16, \"حرج جداً\", IF(S16>=10, \"مرتفع\", IF(S16>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U16","v":220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V16","v":44000,"f":"=ROUND(U16 * IF(Q16=5, 0.85, IF(Q16=4, 0.6, IF(Q16=3, 0.4, IF(Q16=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W16","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X16","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y16","v":"تم تعديل المسار واعتماد المخطط المعدل بدون أي انقطاع للتيار","bg":"#F8FAFC"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":12,"b":true,"al":"center"},{"c":"B17","v":"CAT-SIT","b":true,"al":"center"},{"c":"C17","v":"ظروف مناخية قاسية ورياح شديدة وموجات حرارية تؤدي لتوقف العمل على الارتفاعات وصب الخرسانة"},{"c":"D17","v":"WBS-01 سلامة وتنفيذ","al":"center"},{"c":"E17","v":"لا","al":"center"},{"c":"F17","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G17","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H17","v":8,"f":"=F17*G17","b":true,"al":"center","nf":"0"},{"c":"I17","v":"متوسط","f":"=IF(H17>=16, \"حرج جداً\", IF(H17>=10, \"مرتفع\", IF(H17>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J17","v":520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K17","v":312000,"f":"=ROUND(J17 * IF(F17=5, 0.85, IF(F17=4, 0.6, IF(F17=3, 0.4, IF(F17=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L17","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M17","v":"قبول مدروس (Accept)","al":"center"},{"c":"N17","v":"جدولة صب الخرسانات خلال الفترات المسائية وتوفير مراوح رذاذ ومظلات واستخدام ثلج في ماء الخلط"},{"c":"O17","v":"م. فهد القرني (مدير السلامة HSE)","al":"center"},{"c":"P17","v":55000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q17","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R17","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S17","v":6,"f":"=Q17*R17","b":true,"al":"center","nf":"0"},{"c":"T17","v":"متوسط","f":"=IF(S17>=16, \"حرج جداً\", IF(S17>=10, \"مرتفع\", IF(S17>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U17","v":260000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V17","v":104000,"f":"=ROUND(U17 * IF(Q17=5, 0.85, IF(Q17=4, 0.6, IF(Q17=3, 0.4, IF(Q17=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W17","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X17","v":"منجز ومطبق","al":"center"},{"c":"Y17","v":"التزام تام بقرارات وزارة الموارد البشرية مع انتظام معدلات الصب المسائي"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":13,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"CAT-PRC","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C18","v":"ارتفاع مفاجئ في أسعار حديد التسليح والأسمنت ومواد العزل بنسبة تتجاوز 18%","bg":"#F8FAFC"},{"c":"D18","v":"WBS-02 توريدات ومشتريات","bg":"#F8FAFC","al":"center"},{"c":"E18","v":"نعم","bg":"#F8FAFC","al":"center"},{"c":"F18","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G18","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H18","v":16,"f":"=F18*G18","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I18","v":"حرج جداً","f":"=IF(H18>=16, \"حرج جداً\", IF(H18>=10, \"مرتفع\", IF(H18>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J18","v":2600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K18","v":1560000,"f":"=ROUND(J18 * IF(F18=5, 0.85, IF(F18=4, 0.6, IF(F18=3, 0.4, IF(F18=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L18","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M18","v":"تخفيف ونقل","bg":"#F8FAFC","al":"center"},{"c":"N18","v":"التعاقد المسبق مع مصانع الحديد وتثبيت الأسعار بالدفع المقدم واستخدام شروط تذبذب الأسعار بفيديك","bg":"#F8FAFC"},{"c":"O18","v":"م. فيصل العتيبي (مدير المشتريات)","bg":"#F8FAFC","al":"center"},{"c":"P18","v":150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q18","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R18","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S18","v":6,"f":"=Q18*R18","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T18","v":"متوسط","f":"=IF(S18>=16, \"حرج جداً\", IF(S18>=10, \"مرتفع\", IF(S18>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U18","v":800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V18","v":160000,"f":"=ROUND(U18 * IF(Q18=5, 0.85, IF(Q18=4, 0.6, IF(Q18=3, 0.4, IF(Q18=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W18","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X18","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y18","v":"تم تأمين 85% من إجمالي حديد المشروع بسعر ثابت ومحمي","bg":"#F8FAFC"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":14,"b":true,"al":"center"},{"c":"B19","v":"CAT-PRC","b":true,"al":"center"},{"c":"C19","v":"تأخر توريد وحدات التكييف المركزي المصنعة خارجياً ومضخات الحريق لأكثر من 14 أسبوعاً"},{"c":"D19","v":"WBS-03 توريد معدات MEP","al":"center"},{"c":"E19","v":"نعم","al":"center"},{"c":"F19","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G19","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H19","v":16,"f":"=F19*G19","b":true,"al":"center","nf":"0"},{"c":"I19","v":"حرج جداً","f":"=IF(H19>=16, \"حرج جداً\", IF(H19>=10, \"مرتفع\", IF(H19>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J19","v":1950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K19","v":1170000,"f":"=ROUND(J19 * IF(F19=5, 0.85, IF(F19=4, 0.6, IF(F19=3, 0.4, IF(F19=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L19","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M19","v":"تخفيف (Mitigate)","al":"center"},{"c":"N19","v":"فتح خطابات اعتماد بنكية LC مبكرة والتعاقد مع مصنعين بديلين مؤهلين بكود SBC وإلزام المورد بالشحن الجوي"},{"c":"O19","v":"م. طارق الزهراني (مهندس كهروميكانيك)","al":"center"},{"c":"P19","v":130000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q19","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R19","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S19","v":4,"f":"=Q19*R19","b":true,"al":"center","nf":"0"},{"c":"T19","v":"منخفض","f":"=IF(S19>=16, \"حرج جداً\", IF(S19>=10, \"مرتفع\", IF(S19>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U19","v":520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V19","v":104000,"f":"=ROUND(U19 * IF(Q19=5, 0.85, IF(Q19=4, 0.6, IF(Q19=3, 0.4, IF(Q19=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W19","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X19","v":"جاري التنفيذ","al":"center"},{"c":"Y19","v":"تم شحن الدفعة الأولى ووصلت لميناء جدة الإسلامي"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":15,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"CAT-PRC","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C20","v":"تعثر أو إفلاس مقاول باطن تخصصي للأعمال المعمارية والواجهات الزجاجية أثناء التنفيذ","bg":"#F8FAFC"},{"c":"D20","v":"WBS-02 واجهات وتشطيبات","bg":"#F8FAFC","al":"center"},{"c":"E20","v":"نعم","bg":"#F8FAFC","al":"center"},{"c":"F20","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G20","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H20","v":12,"f":"=F20*G20","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I20","v":"مرتفع","f":"=IF(H20>=16, \"حرج جداً\", IF(H20>=10, \"مرتفع\", IF(H20>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J20","v":1600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K20","v":640000,"f":"=ROUND(J20 * IF(F20=5, 0.85, IF(F20=4, 0.6, IF(F20=3, 0.4, IF(F20=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L20","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M20","v":"تجنب وتخفيف","bg":"#F8FAFC","al":"center"},{"c":"N20","v":"فحص الملاءة المالية للمقاولين وطلب ضمانات بنكية وحجز نسبة ضمان 10% واختيار مقاول رديف مؤهل","bg":"#F8FAFC"},{"c":"O20","v":"م. فيصل العتيبي (مدير المشتريات)","bg":"#F8FAFC","al":"center"},{"c":"P20","v":75000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q20","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R20","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S20","v":2,"f":"=Q20*R20","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T20","v":"منخفض","f":"=IF(S20>=16, \"حرج جداً\", IF(S20>=10, \"مرتفع\", IF(S20>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U20","v":350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V20","v":17500,"f":"=ROUND(U20 * IF(Q20=5, 0.85, IF(Q20=4, 0.6, IF(Q20=3, 0.4, IF(Q20=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W20","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X20","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y20","v":"تم استبدال المقاول المتعثر بالمقاول البديل مع مصادرة الضمان","bg":"#F8FAFC"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":16,"b":true,"al":"center"},{"c":"B21","v":"CAT-PRC","b":true,"al":"center"},{"c":"C21","v":"تلف أو نقص في شحنات السيراميك والرخام المستورد ومواد التشطيب الحساسة أثناء الشحن البحري"},{"c":"D21","v":"WBS-02 مواد تشطيب","al":"center"},{"c":"E21","v":"لا","al":"center"},{"c":"F21","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G21","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H21","v":9,"f":"=F21*G21","b":true,"al":"center","nf":"0"},{"c":"I21","v":"متوسط","f":"=IF(H21>=16, \"حرج جداً\", IF(H21>=10, \"مرتفع\", IF(H21>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J21","v":650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K21","v":260000,"f":"=ROUND(J21 * IF(F21=5, 0.85, IF(F21=4, 0.6, IF(F21=3, 0.4, IF(F21=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L21","v":21,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M21","v":"نقل وتأمين (Transfer)","al":"center"},{"c":"N21","v":"إبرام وثيقة تأمين بحري شامل مع زيادة نسبة الهدر والاحتياطي بنسبة 7% وتفتيش الشحنات في بلد المنشأ"},{"c":"O21","v":"م. فيصل العتيبي (مدير المشتريات)","al":"center"},{"c":"P21","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q21","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R21","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S21","v":2,"f":"=Q21*R21","b":true,"al":"center","nf":"0"},{"c":"T21","v":"منخفض","f":"=IF(S21>=16, \"حرج جداً\", IF(S21>=10, \"مرتفع\", IF(S21>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U21","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V21","v":9000,"f":"=ROUND(U21 * IF(Q21=5, 0.85, IF(Q21=4, 0.6, IF(Q21=3, 0.4, IF(Q21=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W21","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X21","v":"منجز ومطبق","al":"center"},{"c":"Y21","v":"تم استلام الشحنة كاملة واستبدال 3 حاويات تالفة على حساب التأمين"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":17,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"CAT-FIN","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C22","v":"عجز في التدفقات النقدية التشغيلية الشهرية للشركة نتيجة تأخر الدفعة المقدمة وصرف الرواتب","bg":"#F8FAFC"},{"c":"D22","v":"WBS-05 مالية وتمويل","bg":"#F8FAFC","al":"center"},{"c":"E22","v":"نعم","bg":"#F8FAFC","al":"center"},{"c":"F22","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G22","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H22","v":20,"f":"=F22*G22","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I22","v":"حرج جداً","f":"=IF(H22>=16, \"حرج جداً\", IF(H22>=10, \"مرتفع\", IF(H22>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J22","v":3400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K22","v":2040000,"f":"=ROUND(J22 * IF(F22=5, 0.85, IF(F22=4, 0.6, IF(F22=3, 0.4, IF(F22=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L22","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M22","v":"تخفيف (Mitigate)","bg":"#F8FAFC","al":"center"},{"c":"N22","v":"ترتيب تسهيلات ائتمانية بنكية دوارة (Revolving Credit) وتفعيل نظام الفاتورة الإلكترونية المباشرة","bg":"#F8FAFC"},{"c":"O22","v":"م. ياسر الشريف (المدير المالي)","bg":"#F8FAFC","al":"center"},{"c":"P22","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q22","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R22","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S22","v":4,"f":"=Q22*R22","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T22","v":"منخفض","f":"=IF(S22>=16, \"حرج جداً\", IF(S22>=10, \"مرتفع\", IF(S22>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U22","v":700000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V22","v":140000,"f":"=ROUND(U22 * IF(Q22=5, 0.85, IF(Q22=4, 0.6, IF(Q22=3, 0.4, IF(Q22=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W22","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X22","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y22","v":"تأمين تسهيل ائتماني بقيمة 12 مليون ريال مع انتظام التدفقات النقدية","bg":"#F8FAFC"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":18,"b":true,"al":"center"},{"c":"B23","v":"CAT-FIN","b":true,"al":"center"},{"c":"C23","v":"ارتفاع تكاليف التمويل وهوامش الفائدة البنكية SAIBOR على القروض والضمانات البنكية للمشروع"},{"c":"D23","v":"WBS-05 تكاليف التمويل","al":"center"},{"c":"E23","v":"لا","al":"center"},{"c":"F23","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G23","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H23","v":12,"f":"=F23*G23","b":true,"al":"center","nf":"0"},{"c":"I23","v":"مرتفع","f":"=IF(H23>=16, \"حرج جداً\", IF(H23>=10, \"مرتفع\", IF(H23>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J23","v":820000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K23","v":492000,"f":"=ROUND(J23 * IF(F23=5, 0.85, IF(F23=4, 0.6, IF(F23=3, 0.4, IF(F23=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L23","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M23","v":"تخفيف (Mitigate)","al":"center"},{"c":"N23","v":"التفاوض مع البنك المانح لربط عمولات الضمانات بحساب الإيداعات وتدوير السيولة النقدية الذاتية"},{"c":"O23","v":"م. ياسر الشريف (المدير المالي)","al":"center"},{"c":"P23","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q23","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R23","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S23","v":4,"f":"=Q23*R23","b":true,"al":"center","nf":"0"},{"c":"T23","v":"منخفض","f":"=IF(S23>=16, \"حرج جداً\", IF(S23>=10, \"مرتفع\", IF(S23>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U23","v":320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V23","v":64000,"f":"=ROUND(U23 * IF(Q23=5, 0.85, IF(Q23=4, 0.6, IF(Q23=3, 0.4, IF(Q23=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W23","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X23","v":"منجز ومطبق","al":"center"},{"c":"Y23","v":"تم تخفيض هامش الفائدة بنسبة 0.65% وتوفير 280 ألف ريال سنوياً"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":19,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"CAT-FIN","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C24","v":"تجاوز تكاليف الهدر في حديد التسليح والخرسانة المسلحة للمعدلات التقديرية المسموحة (> 5%)","bg":"#F8FAFC"},{"c":"D24","v":"WBS-01 حصر المواد وهدرها","bg":"#F8FAFC","al":"center"},{"c":"E24","v":"لا","bg":"#F8FAFC","al":"center"},{"c":"F24","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G24","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H24","v":12,"f":"=F24*G24","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I24","v":"مرتفع","f":"=IF(H24>=16, \"حرج جداً\", IF(H24>=10, \"مرتفع\", IF(H24>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J24","v":920000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K24","v":552000,"f":"=ROUND(J24 * IF(F24=5, 0.85, IF(F24=4, 0.6, IF(F24=3, 0.4, IF(F24=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L24","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M24","v":"تخفيف وضبط","bg":"#F8FAFC","al":"center"},{"c":"N24","v":"استخدام شيتات تفريد الحديد الرقمية BBS وطلب أطوال خاصة من المصنع ومراقبة استهلاك الخرسانة آلياً","bg":"#F8FAFC"},{"c":"O24","v":"م. خالد القحطاني (رئيس المكتب الفني)","bg":"#F8FAFC","al":"center"},{"c":"P24","v":40000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q24","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R24","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S24","v":2,"f":"=Q24*R24","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T24","v":"منخفض","f":"=IF(S24>=16, \"حرج جداً\", IF(S24>=10, \"مرتفع\", IF(S24>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U24","v":220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V24","v":44000,"f":"=ROUND(U24 * IF(Q24=5, 0.85, IF(Q24=4, 0.6, IF(Q24=3, 0.4, IF(Q24=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W24","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X24","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y24","v":"انخفضت نسبة هدر الحديد من 6.8% إلى 2.1% بفضل كود BBS","bg":"#F8FAFC"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":20,"b":true,"al":"center"},{"c":"B25","v":"CAT-FIN","b":true,"al":"center"},{"c":"C25","v":"فروق أسعار العملات الأجنبية مقابل الريال لتوريدات المعدات والمواد المستوردة من أوروبا"},{"c":"D25","v":"WBS-05 إدارة العملات","al":"center"},{"c":"E25","v":"لا","al":"center"},{"c":"F25","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G25","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H25","v":9,"f":"=F25*G25","b":true,"al":"center","nf":"0"},{"c":"I25","v":"متوسط","f":"=IF(H25>=16, \"حرج جداً\", IF(H25>=10, \"مرتفع\", IF(H25>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J25","v":580000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K25","v":232000,"f":"=ROUND(J25 * IF(F25=5, 0.85, IF(F25=4, 0.6, IF(F25=3, 0.4, IF(F25=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L25","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M25","v":"نقل وتحوط (Hedging)","al":"center"},{"c":"N25","v":"إبرام عقود تحوط للعملات (Forward Contracts) مع البنك وتثبيت سعر صرف اليورو للمعدات الاستراتيجية"},{"c":"O25","v":"م. ياسر الشريف (المدير المالي)","al":"center"},{"c":"P25","v":60000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q25","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R25","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S25","v":2,"f":"=Q25*R25","b":true,"al":"center","nf":"0"},{"c":"T25","v":"منخفض","f":"=IF(S25>=16, \"حرج جداً\", IF(S25>=10, \"مرتفع\", IF(S25>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U25","v":150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V25","v":7500,"f":"=ROUND(U25 * IF(Q25=5, 0.85, IF(Q25=4, 0.6, IF(Q25=3, 0.4, IF(Q25=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W25","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X25","v":"منجز ومطبق","al":"center"},{"c":"Y25","v":"تثبيت سعر صرف عقود التوريد وحماية الموازنة من تقلبات العملة"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":21,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":"CAT-HSE","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C26","v":"سقوط أشخاص أو مواد من الارتفاعات في السقالات وأبراج المبنى مما يؤدي لإصابات جسيمة","bg":"#F8FAFC"},{"c":"D26","v":"WBS-01 السلامة المهنية","bg":"#F8FAFC","al":"center"},{"c":"E26","v":"نعم","bg":"#F8FAFC","al":"center"},{"c":"F26","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G26","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H26","v":15,"f":"=F26*G26","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I26","v":"مرتفع","f":"=IF(H26>=16, \"حرج جداً\", IF(H26>=10, \"مرتفع\", IF(H26>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J26","v":3200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K26","v":1280000,"f":"=ROUND(J26 * IF(F26=5, 0.85, IF(F26=4, 0.6, IF(F26=3, 0.4, IF(F26=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L26","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M26","v":"تجنب وتخفيف","bg":"#F8FAFC","al":"center"},{"c":"N26","v":"تركيب شبكات أمان محيطية وشهادات فحص للسقالات بواسطة طرف ثالث مرخص ومختص وفرض أحزمة الأمان المزدوجة","bg":"#F8FAFC"},{"c":"O26","v":"م. فهد القرني (مدير السلامة HSE)","bg":"#F8FAFC","al":"center"},{"c":"P26","v":160000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q26","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R26","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S26","v":2,"f":"=Q26*R26","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T26","v":"منخفض","f":"=IF(S26>=16, \"حرج جداً\", IF(S26>=10, \"مرتفع\", IF(S26>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U26","v":450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V26","v":22500,"f":"=ROUND(U26 * IF(Q26=5, 0.85, IF(Q26=4, 0.6, IF(Q26=3, 0.4, IF(Q26=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W26","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X26","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y26","v":"تحقيق 1.5 مليون ساعة عمل آمنة بدون أي إصابات مضيعة للوقت LTI","bg":"#F8FAFC"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":22,"b":true,"al":"center"},{"c":"B27","v":"CAT-HSE","b":true,"al":"center"},{"c":"C27","v":"اندلاع حريق في مستودعات المواد الكيميائية والأخشاب أو ورش الحدادة وسكن العمال الموقعي"},{"c":"D27","v":"WBS-04 السلامة والمستودعات","al":"center"},{"c":"E27","v":"نعم","al":"center"},{"c":"F27","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G27","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H27","v":12,"f":"=F27*G27","b":true,"al":"center","nf":"0"},{"c":"I27","v":"مرتفع","f":"=IF(H27>=16, \"حرج جداً\", IF(H27>=10, \"مرتفع\", IF(H27>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J27","v":1800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K27","v":720000,"f":"=ROUND(J27 * IF(F27=5, 0.85, IF(F27=4, 0.6, IF(F27=3, 0.4, IF(F27=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L27","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M27","v":"تجنب ونقل","al":"center"},{"c":"N27","v":"عزل المواد سريعة الاشتعال وتركيب أنظمة إنذار وإطفاء رغوية وتدريب فريق طوارئ والتأمين ضد الحريق"},{"c":"O27","v":"م. فهد القرني (مدير السلامة HSE)","al":"center"},{"c":"P27","v":85000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q27","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R27","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S27","v":2,"f":"=Q27*R27","b":true,"al":"center","nf":"0"},{"c":"T27","v":"منخفض","f":"=IF(S27>=16, \"حرج جداً\", IF(S27>=10, \"مرتفع\", IF(S27>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U27","v":350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V27","v":17500,"f":"=ROUND(U27 * IF(Q27=5, 0.85, IF(Q27=4, 0.6, IF(Q27=3, 0.4, IF(Q27=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W27","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X27","v":"منجز ومطبق","al":"center"},{"c":"Y27","v":"اجتياز فحص الدفاع المدني الدوري وتثبيت شهادات فحص الطفايات"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":23,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"CAT-HSE","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C28","v":"مخالفات بيئية وتلوث ناتج عن تسرب ديزل أو تصريف مياه الحفر العكرة لشبكة الأمطار البلدية","bg":"#F8FAFC"},{"c":"D28","v":"WBS-04 الإدارة البيئية","bg":"#F8FAFC","al":"center"},{"c":"E28","v":"لا","bg":"#F8FAFC","al":"center"},{"c":"F28","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G28","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H28","v":9,"f":"=F28*G28","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"I28","v":"متوسط","f":"=IF(H28>=16, \"حرج جداً\", IF(H28>=10, \"مرتفع\", IF(H28>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J28","v":620000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K28","v":248000,"f":"=ROUND(J28 * IF(F28=5, 0.85, IF(F28=4, 0.6, IF(F28=3, 0.4, IF(F28=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"L28","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M28","v":"تخفيف (Mitigate)","bg":"#F8FAFC","al":"center"},{"c":"N28","v":"تركيب خزانات ترسيب وتصفية لمياه الحفر واستخدام أحواض صب خرسانية معزولة لمنع تسرب الزيوت","bg":"#F8FAFC"},{"c":"O28","v":"م. فهد القرني (مدير السلامة HSE)","bg":"#F8FAFC","al":"center"},{"c":"P28","v":50000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q28","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R28","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S28","v":2,"f":"=Q28*R28","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"T28","v":"منخفض","f":"=IF(S28>=16, \"حرج جداً\", IF(S28>=10, \"مرتفع\", IF(S28>=5, \"متوسط\", \"منخفض\")))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"U28","v":160000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V28","v":8000,"f":"=ROUND(U28 * IF(Q28=5, 0.85, IF(Q28=4, 0.6, IF(Q28=3, 0.4, IF(Q28=2, 0.2, 0.05)))), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"W28","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X28","v":"منجز ومطبق","bg":"#F8FAFC","al":"center"},{"c":"Y28","v":"مطابقة تامة لاشتراطات المركز الوطني للرقابة على الالتزام البيئي","bg":"#F8FAFC"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":24,"b":true,"al":"center"},{"c":"B29","v":"CAT-HSE","b":true,"al":"center"},{"c":"C29","v":"حوادث انهيار صخري أو ترابي أثناء تشغيل الحفارات الثقيلة بالقرب من خطوط الأنابيب"},{"c":"D29","v":"WBS-01 تشغيل المعدات","al":"center"},{"c":"E29","v":"نعم","al":"center"},{"c":"F29","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"G29","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"H29","v":12,"f":"=F29*G29","b":true,"al":"center","nf":"0"},{"c":"I29","v":"مرتفع","f":"=IF(H29>=16, \"حرج جداً\", IF(H29>=10, \"مرتفع\", IF(H29>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"J29","v":1450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K29","v":580000,"f":"=ROUND(J29 * IF(F29=5, 0.85, IF(F29=4, 0.6, IF(F29=3, 0.4, IF(F29=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"L29","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M29","v":"تجنب وتخفيف","al":"center"},{"c":"N29","v":"تطبيق نظام تصاريح العمل الساخن والحفر PTW وتحديد مسارات المعدات بمشرفين مؤهلين وأجهزة كشف"},{"c":"O29","v":"م. عبد الله العمري (مدير المشروع)","al":"center"},{"c":"P29","v":70000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"Q29","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"R29","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"0"},{"c":"S29","v":2,"f":"=Q29*R29","b":true,"al":"center","nf":"0"},{"c":"T29","v":"منخفض","f":"=IF(S29>=16, \"حرج جداً\", IF(S29>=10, \"مرتفع\", IF(S29>=5, \"متوسط\", \"منخفض\")))","b":true,"al":"center"},{"c":"U29","v":280000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"V29","v":14000,"f":"=ROUND(U29 * IF(Q29=5, 0.85, IF(Q29=4, 0.6, IF(Q29=3, 0.4, IF(Q29=2, 0.2, 0.05)))), 0)","al":"center","nf":"#,##0"},{"c":"W29","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"X29","v":"منجز ومطبق","al":"center"},{"c":"Y29","v":"تفعيل نظام التصاريح الرقمية بنسبة التزام 100% بكافة مواقع الحفر"}]},{"r":30,"h":42.0,"cells":[{"c":"A30","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C30","v":"الإجمالي العام ومحصلة مخصصات الطوارئ المالية والزمنية للمشروع","bg":"#F1F5F9","b":true},{"c":"D30","v":"كافة الحزم WBS","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"I30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"J30","v":44840000,"f":"=SUM(J6:J29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K30","v":23614000,"f":"=SUM(K6:K29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L30","v":747,"f":"=SUM(L6:L29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"M30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"N30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"O30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"P30","v":2700000,"f":"=SUM(P6:P29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"Q30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"R30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"S30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"T30","v":"-","bg":"#F1F5F9","b":true,"al":"center"},{"c":"U30","v":10530000,"f":"=SUM(U6:U29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"V30","v":1589500,"f":"=SUM(V6:V29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"W30","v":165,"f":"=SUM(W6:W29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"X30","v":0.875,"f":"=COUNTIF(X6:X29, \"منجز ومطبق\")/COUNTA(X6:X29)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"Y30","v":"مؤشرات أداء إجمالية","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"التحليل الكمي ومونت كارلو","maxRow":52,"maxCol":10,"colWidths":[15.0,32.0,26.0,24.0,28.0,22.0,13.0,24.0,22.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"التحليل الكمي لمخصصات الطوارئ ومحاكاة مونت كارلو الاحتمالية (Monte Carlo Quantitative Simulation)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نمذجة توزيع احتمالات تكلفة ومدة المشروع، وحساب مخصصات الطوارئ وفق مستويات الثقة P50 و P80 و P90 وعائد الاستثمار في خطط التخفيف","bg":"#334155","fg":"#E2E8F0","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: مخرجات محاكاة مونت كارلو ومخصصات الطوارئ الإحصائية (Monte Carlo Confidence Percentiles Summary)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"مستوى الثقة (Percentile)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"التوصيف الإحصائي والمعياري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"مخصص الطوارئ المالي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"النسبة من قيمة العقد (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"إجمالي تكلفة المشروع المتوقعة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"مخصص الطوارئ الزمني (يوماً)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"النسبة من مدة المشروع (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"تاريخ الإنجاز المتوقع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"احتمالية تجاوز الموازنة (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"مستوى الحوكمة والاعتماد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"P10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"سيناريو متفائل جداً (Optimistic Base)","bg":"#F8FAFC"},{"c":"C6","v":2150000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D6","v":0.025294,"f":"=C6/'إعدادات ومعايير مصفوفة المخاطر'!$C$6","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E6","v":87150000,"f":"='إعدادات ومعايير مصفوفة المخاطر'!$C$6+C6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F6","v":18,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":0.025,"f":"=F6/'إعدادات ومعايير مصفوفة المخاطر'!$C$7","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H6","v":"2026-01-22","bg":"#F8FAFC"},{"c":"I6","v":0.9,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J6","v":"مراجعة داخلية للمشروع","bg":"#F8FAFC"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"P30","b":true,"al":"center"},{"c":"B7","v":"سيناريو منخفض المخاطر (Low Exposure)"},{"c":"C7","v":3200000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D7","v":0.037647,"f":"=C7/'إعدادات ومعايير مصفوفة المخاطر'!$C$6","al":"center","nf":"0.0%"},{"c":"E7","v":88200000,"f":"='إعدادات ومعايير مصفوفة المخاطر'!$C$6+C7","b":true,"al":"center","nf":"#,##0"},{"c":"F7","v":28,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":0.038889,"f":"=F7/'إعدادات ومعايير مصفوفة المخاطر'!$C$7","al":"center","nf":"0.0%"},{"c":"H7","v":"2026-02-01"},{"c":"I7","v":0.7,"in":true,"al":"center","nf":"0.0%"},{"c":"J7","v":"مدير المكتب الفني"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"P50","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"القيمة الأكثر ترجيحاً (Most Likely / Median)","bg":"#F8FAFC"},{"c":"C8","v":4450000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D8","v":0.052353,"f":"=C8/'إعدادات ومعايير مصفوفة المخاطر'!$C$6","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E8","v":89450000,"f":"='إعدادات ومعايير مصفوفة المخاطر'!$C$6+C8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F8","v":42,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":0.058333,"f":"=F8/'إعدادات ومعايير مصفوفة المخاطر'!$C$7","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H8","v":"2026-02-15","bg":"#F8FAFC"},{"c":"I8","v":0.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J8","v":"مدير المشروع الميداني","bg":"#F8FAFC"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"P70","b":true,"al":"center"},{"c":"B9","v":"سيناريو التغطية المتوسطة المرتفعة"},{"c":"C9","v":5350000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D9","v":0.062941,"f":"=C9/'إعدادات ومعايير مصفوفة المخاطر'!$C$6","al":"center","nf":"0.0%"},{"c":"E9","v":90350000,"f":"='إعدادات ومعايير مصفوفة المخاطر'!$C$6+C9","b":true,"al":"center","nf":"#,##0"},{"c":"F9","v":52,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":0.072222,"f":"=F9/'إعدادات ومعايير مصفوفة المخاطر'!$C$7","al":"center","nf":"0.0%"},{"c":"H9","v":"2026-02-25"},{"c":"I9","v":0.3,"in":true,"al":"center","nf":"0.0%"},{"c":"J9","v":"مدير الإدارة الهندسية"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"P80","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center"},{"c":"B10","v":"مستوى الثقة القياسي الهندسي (AACE Recommended)","bg":"#FEF3C7","fg":"#B45309","b":true},{"c":"C10","v":5980000,"in":true,"bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":0.070353,"f":"=C10/'إعدادات ومعايير مصفوفة المخاطر'!$C$6","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"0.0%"},{"c":"E10","v":90980000,"f":"='إعدادات ومعايير مصفوفة المخاطر'!$C$6+C10","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0"},{"c":"F10","v":58,"in":true,"bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":0.080556,"f":"=F10/'إعدادات ومعايير مصفوفة المخاطر'!$C$7","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"0.0%"},{"c":"H10","v":"2026-03-03","bg":"#FEF3C7","fg":"#B45309","b":true},{"c":"I10","v":0.2,"in":true,"bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"0.0%"},{"c":"J10","v":"الرئيس التنفيذي / الاستشاري","bg":"#FEF3C7","fg":"#B45309","b":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"P90","b":true,"al":"center"},{"c":"B11","v":"سيناريو تحفظي لإدارة المحافظ الاستثمارية (Conservative)"},{"c":"C11","v":6750000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":0.079412,"f":"=C11/'إعدادات ومعايير مصفوفة المخاطر'!$C$6","al":"center","nf":"0.0%"},{"c":"E11","v":91750000,"f":"='إعدادات ومعايير مصفوفة المخاطر'!$C$6+C11","b":true,"al":"center","nf":"#,##0"},{"c":"F11","v":68,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":0.094444,"f":"=F11/'إعدادات ومعايير مصفوفة المخاطر'!$C$7","al":"center","nf":"0.0%"},{"c":"H11","v":"2026-03-13"},{"c":"I11","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"J11","v":"مجلس الإدارة / المالك"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"P95","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"سيناريو الأزمات القصوى والظروف القاهرة (Worst Case)","bg":"#F8FAFC"},{"c":"C12","v":7850000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D12","v":0.092353,"f":"=C12/'إعدادات ومعايير مصفوفة المخاطر'!$C$6","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E12","v":92850000,"f":"='إعدادات ومعايير مصفوفة المخاطر'!$C$6+C12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F12","v":82,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":0.113889,"f":"=F12/'إعدادات ومعايير مصفوفة المخاطر'!$C$7","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H12","v":"2026-03-27","bg":"#F8FAFC"},{"c":"I12","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J12","v":"اللجنة العليا للمشاريع","bg":"#F8FAFC"}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""},{"c":"J13","v":""}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""},{"c":"I14","v":""},{"c":"J14","v":""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ثانياً: تحليل الجدوى الاقتصادية والعائد على الاستثمار في خطط التخفيف (Cost-Benefit & Mitigation ROI)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"إجمالي التعرض المالي الأولي قبل خطط الاستجابة والتخفيف (Gross Pre-Mitigation Exposure)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C16","v":44840000,"f":"='سجل المخاطر وخطة الاستجابة'!$J$30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D16","v":"ريال سعودي","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"E16","v":"أقصى خسارة مالية محتملة بدون أي إجراءات وقائية","bg":"#F8FAFC","fg":"#334155","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"إجمالي التعرض المالي المتبقي بعد تنفيذ خطط الاستجابة (Net Post-Mitigation Exposure)","b":true,"cs":2},{"skip":true},{"c":"C17","v":10530000,"f":"='سجل المخاطر وخطة الاستجابة'!$U$30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D17","v":"ريال سعودي","fg":"#334155","al":"center"},{"c":"E17","v":"الخسارة المالية المتبقية المحمية بإجراءات التخفيف","fg":"#334155","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"إجمالي الوفر المالي والتقليص المحقق في التعرض للمخاطر (Gross Risk Exposure Reduction)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C18","v":34310000,"f":"=C16-C17","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0"},{"c":"D18","v":"ريال سعودي","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"E18","v":"الفارق المالي المباشر المحمي بفضل خطط الاستجابة","bg":"#F8FAFC","fg":"#334155","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"إجمالي التكلفة الاستثمارية المرصودة لتنفيذ خطط التخفيف (Total Mitigation Actions Cost)","b":true,"cs":2},{"skip":true},{"c":"C19","v":2700000,"f":"='سجل المخاطر وخطة الاستجابة'!$P$30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D19","v":"ريال سعودي","fg":"#334155","al":"center"},{"c":"E19","v":"تكاليف المعدات والتأمين والاستشارات والأنظمة الرقمية","fg":"#334155","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"صافي القيمة الاقتصادية المضافة لإدارة المخاطر (Net Value Added of Risk Management)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C20","v":31610000,"f":"=C18-C19","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0"},{"c":"D20","v":"ريال سعودي","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"E20","v":"صافي الوفر المالي المحقق بعد خصم تكاليف التخفيف","bg":"#F8FAFC","fg":"#334155","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"العائد على الاستثمار في إجراءات التخفيف (Mitigation ROI %)","b":true,"cs":2},{"skip":true},{"c":"C21","v":11.707407,"f":"=(C18-C19)/C19","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"0.0%"},{"c":"D21","v":"نسبة مئوية","fg":"#334155","al":"center"},{"c":"E21","v":"كل ريال تم استثماره في الوقاية وفر أضعاف قيمته في الأثر","fg":"#334155","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"نسبة العائد إلى التكلفة الإجمالية (Benefit-Cost Ratio BCR)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C22","v":12.707407,"f":"=C18/C19","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"0.00\"x\""},{"c":"D22","v":"معامل","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"E22","v":"معيار الجدوى الاقتصادية الهندسي (BCR > 1.0 مجدي ممتاز)","bg":"#F8FAFC","fg":"#334155","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"إجمالي الأيام الموفرة على المسار الحرج للمشروع (Critical Schedule Delay Saved)","b":true,"cs":2},{"skip":true},{"c":"C23","v":582,"f":"='سجل المخاطر وخطة الاستجابة'!$L$30-'سجل المخاطر وخطة الاستجابة'!$W$30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D23","v":"يوماً تقويمياً","fg":"#334155","al":"center"},{"c":"E23","v":"حماية المشروع من غرامات التأخير وتكاليف التعطيل الإضافية","fg":"#334155","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":28.0,"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":""}]},{"r":25,"h":28.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""},{"c":"H25","v":""},{"c":"I25","v":""},{"c":"J25","v":""}]},{"r":26,"h":38.0,"cells":[{"c":"A26","v":"ثالثاً: عينة مخرجات جولات المحاكاة التكرارية الاحتمالية (Monte Carlo 25 Iteration Sample Runs)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"رقم الجولة (Run)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B27","v":"الاحتمالية المحاكاة (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C27","v":"الأثر المالي الإجمالي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D27","v":"مخصص الطوارئ المحاكى (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E27","v":"تكلفة المشروع الكلية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F27","v":"أيام المسار الحرج المحاكاة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G27","v":"تاريخ الإنجاز المحاكى","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H27","v":"حالة مخصص الطوارئ","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I27","v":"معدل الانحراف عن الموازنة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J27","v":"تصنيف الجولة الإحصائية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":0.12,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C28","v":10850000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D28","v":2450000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E28","v":87450000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F28","v":22,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G28","v":"2026-01-26","bg":"#F8FAFC"},{"c":"H28","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I28","v":0.029,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J28","v":"سيناريو منخفض التكلفة","bg":"#F8FAFC"}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":2,"b":true,"al":"center"},{"c":"B29","v":0.28,"in":true,"al":"center","nf":"0.0%"},{"c":"C29","v":12400000,"in":true,"al":"center","nf":"#,##0"},{"c":"D29","v":3100000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E29","v":88100000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F29","v":26,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G29","v":"2026-01-30"},{"c":"H29","v":"ضمن السقف المرصود"},{"c":"I29","v":0.036,"in":true,"al":"center","nf":"0.0%"},{"c":"J29","v":"سيناريو معتدل"}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":0.45,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C30","v":14200000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D30","v":4200000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E30","v":89200000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F30","v":38,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G30","v":"2026-02-11","bg":"#F8FAFC"},{"c":"H30","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I30","v":0.049,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J30","v":"سيناريو وسطي متوازن","bg":"#F8FAFC"}]},{"r":31,"h":36.0,"cells":[{"c":"A31","v":4,"b":true,"al":"center"},{"c":"B31","v":0.62,"in":true,"al":"center","nf":"0.0%"},{"c":"C31","v":16100000,"in":true,"al":"center","nf":"#,##0"},{"c":"D31","v":5100000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E31","v":90100000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F31","v":48,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G31","v":"2026-02-21"},{"c":"H31","v":"ضمن السقف المرصود"},{"c":"I31","v":0.06,"in":true,"al":"center","nf":"0.0%"},{"c":"J31","v":"سيناريو نشط المخاطر"}]},{"r":32,"h":36.0,"cells":[{"c":"A32","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B32","v":0.81,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C32","v":18200000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D32","v":6050000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E32","v":91050000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F32","v":60,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G32","v":"2026-03-05","bg":"#F8FAFC"},{"c":"H32","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I32","v":0.071,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J32","v":"مستوى ثقة P80 قياسي","bg":"#F8FAFC"}]},{"r":33,"h":36.0,"cells":[{"c":"A33","v":6,"b":true,"al":"center"},{"c":"B33","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"C33","v":11200000,"in":true,"al":"center","nf":"#,##0"},{"c":"D33","v":2600000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E33","v":87600000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F33","v":24,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G33","v":"2026-01-28"},{"c":"H33","v":"ضمن السقف المرصود"},{"c":"I33","v":0.031,"in":true,"al":"center","nf":"0.0%"},{"c":"J33","v":"سيناريو منخفض التكلفة"}]},{"r":34,"h":36.0,"cells":[{"c":"A34","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B34","v":0.35,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C34","v":13100000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D34","v":3600000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E34","v":88600000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F34","v":32,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G34","v":"2026-02-05","bg":"#F8FAFC"},{"c":"H34","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I34","v":0.042,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J34","v":"سيناريو معتدل","bg":"#F8FAFC"}]},{"r":35,"h":36.0,"cells":[{"c":"A35","v":8,"b":true,"al":"center"},{"c":"B35","v":0.52,"in":true,"al":"center","nf":"0.0%"},{"c":"C35","v":15000000,"in":true,"al":"center","nf":"#,##0"},{"c":"D35","v":4650000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E35","v":89650000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F35","v":44,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G35","v":"2026-02-17"},{"c":"H35","v":"ضمن السقف المرصود"},{"c":"I35","v":0.055,"in":true,"al":"center","nf":"0.0%"},{"c":"J35","v":"سيناريو وسطي متوازن"}]},{"r":36,"h":36.0,"cells":[{"c":"A36","v":9,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B36","v":0.74,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C36","v":17400000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D36","v":5650000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E36","v":90650000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F36","v":55,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G36","v":"2026-02-28","bg":"#F8FAFC"},{"c":"H36","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I36","v":0.066,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J36","v":"سيناريو مرتفع المخاطر","bg":"#F8FAFC"}]},{"r":37,"h":36.0,"cells":[{"c":"A37","v":10,"b":true,"al":"center"},{"c":"B37","v":0.91,"in":true,"al":"center","nf":"0.0%"},{"c":"C37","v":19800000,"in":true,"al":"center","nf":"#,##0"},{"c":"D37","v":6850000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E37","v":91850000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F37","v":70,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G37","v":"2026-03-15"},{"c":"H37","v":"يقترب من السقف الأقصى"},{"c":"I37","v":0.081,"in":true,"al":"center","nf":"0.0%"},{"c":"J37","v":"سيناريو تحفظي P90"}]},{"r":38,"h":36.0,"cells":[{"c":"A38","v":11,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B38","v":0.18,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C38","v":11600000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D38","v":2750000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E38","v":87750000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F38","v":25,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G38","v":"2026-01-29","bg":"#F8FAFC"},{"c":"H38","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I38","v":0.032,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J38","v":"سيناريو منخفض التكلفة","bg":"#F8FAFC"}]},{"r":39,"h":36.0,"cells":[{"c":"A39","v":12,"b":true,"al":"center"},{"c":"B39","v":0.38,"in":true,"al":"center","nf":"0.0%"},{"c":"C39","v":13500000,"in":true,"al":"center","nf":"#,##0"},{"c":"D39","v":3800000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E39","v":88800000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F39","v":34,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G39","v":"2026-02-07"},{"c":"H39","v":"ضمن السقف المرصود"},{"c":"I39","v":0.045,"in":true,"al":"center","nf":"0.0%"},{"c":"J39","v":"سيناريو معتدل"}]},{"r":40,"h":36.0,"cells":[{"c":"A40","v":13,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B40","v":0.58,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C40","v":15600000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D40","v":4900000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E40","v":89900000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F40","v":46,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G40","v":"2026-02-19","bg":"#F8FAFC"},{"c":"H40","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I40","v":0.058,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J40","v":"سيناريو وسطي متوازن","bg":"#F8FAFC"}]},{"r":41,"h":36.0,"cells":[{"c":"A41","v":14,"b":true,"al":"center"},{"c":"B41","v":0.78,"in":true,"al":"center","nf":"0.0%"},{"c":"C41","v":17900000,"in":true,"al":"center","nf":"#,##0"},{"c":"D41","v":5850000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E41","v":90850000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F41","v":57,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G41","v":"2026-03-02"},{"c":"H41","v":"ضمن السقف المرصود"},{"c":"I41","v":0.069,"in":true,"al":"center","nf":"0.0%"},{"c":"J41","v":"سيناريو مرتفع المخاطر"}]},{"r":42,"h":36.0,"cells":[{"c":"A42","v":15,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B42","v":0.93,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C42","v":20400000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D42","v":7150000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E42","v":92150000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F42","v":74,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G42","v":"2026-03-19","bg":"#F8FAFC"},{"c":"H42","v":"تجاوز طفيف للمخصص","bg":"#F8FAFC"},{"c":"I42","v":0.084,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J42","v":"سيناريو ضاغط P93","bg":"#F8FAFC"}]},{"r":43,"h":36.0,"cells":[{"c":"A43","v":16,"b":true,"al":"center"},{"c":"B43","v":0.22,"in":true,"al":"center","nf":"0.0%"},{"c":"C43","v":11900000,"in":true,"al":"center","nf":"#,##0"},{"c":"D43","v":2900000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E43","v":87900000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F43","v":26,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G43","v":"2026-01-30"},{"c":"H43","v":"ضمن السقف المرصود"},{"c":"I43","v":0.034,"in":true,"al":"center","nf":"0.0%"},{"c":"J43","v":"سيناريو منخفض التكلفة"}]},{"r":44,"h":36.0,"cells":[{"c":"A44","v":17,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B44","v":0.42,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C44","v":13900000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D44","v":4050000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E44","v":89050000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F44","v":36,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G44","v":"2026-02-09","bg":"#F8FAFC"},{"c":"H44","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I44","v":0.048,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J44","v":"سيناريو معتدل","bg":"#F8FAFC"}]},{"r":45,"h":36.0,"cells":[{"c":"A45","v":18,"b":true,"al":"center"},{"c":"B45","v":0.65,"in":true,"al":"center","nf":"0.0%"},{"c":"C45","v":16400000,"in":true,"al":"center","nf":"#,##0"},{"c":"D45","v":5250000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E45","v":90250000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F45","v":50,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G45","v":"2026-02-23"},{"c":"H45","v":"ضمن السقف المرصود"},{"c":"I45","v":0.062,"in":true,"al":"center","nf":"0.0%"},{"c":"J45","v":"سيناريو نشط المخاطر"}]},{"r":46,"h":36.0,"cells":[{"c":"A46","v":19,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B46","v":0.83,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C46","v":18500000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D46","v":6200000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E46","v":91200000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F46","v":62,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G46","v":"2026-03-07","bg":"#F8FAFC"},{"c":"H46","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I46","v":0.073,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J46","v":"مستوى ثقة P80 قياسي","bg":"#F8FAFC"}]},{"r":47,"h":36.0,"cells":[{"c":"A47","v":20,"b":true,"al":"center"},{"c":"B47","v":0.96,"in":true,"al":"center","nf":"0.0%"},{"c":"C47","v":21800000,"in":true,"al":"center","nf":"#,##0"},{"c":"D47","v":7950000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E47","v":92950000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F47","v":84,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G47","v":"2026-03-29"},{"c":"H47","v":"سيناريو طوارئ قصوى"},{"c":"I47","v":0.094,"in":true,"al":"center","nf":"0.0%"},{"c":"J47","v":"سيناريو أزمات P96"}]},{"r":48,"h":36.0,"cells":[{"c":"A48","v":21,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B48","v":0.25,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C48","v":12200000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D48","v":3050000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E48","v":88050000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F48","v":27,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G48","v":"2026-01-31","bg":"#F8FAFC"},{"c":"H48","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I48","v":0.036,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J48","v":"سيناريو منخفض التكلفة","bg":"#F8FAFC"}]},{"r":49,"h":36.0,"cells":[{"c":"A49","v":22,"b":true,"al":"center"},{"c":"B49","v":0.48,"in":true,"al":"center","nf":"0.0%"},{"c":"C49","v":14600000,"in":true,"al":"center","nf":"#,##0"},{"c":"D49","v":4450000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E49","v":89450000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F49","v":40,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G49","v":"2026-02-13"},{"c":"H49","v":"ضمن السقف المرصود"},{"c":"I49","v":0.052,"in":true,"al":"center","nf":"0.0%"},{"c":"J49","v":"سيناريو وسطي متوازن"}]},{"r":50,"h":36.0,"cells":[{"c":"A50","v":23,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B50","v":0.7,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C50","v":16900000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D50","v":5450000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E50","v":90450000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F50","v":52,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G50","v":"2026-02-25","bg":"#F8FAFC"},{"c":"H50","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I50","v":0.064,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J50","v":"سيناريو مرتفع المخاطر","bg":"#F8FAFC"}]},{"r":51,"h":36.0,"cells":[{"c":"A51","v":24,"b":true,"al":"center"},{"c":"B51","v":0.87,"in":true,"al":"center","nf":"0.0%"},{"c":"C51","v":19100000,"in":true,"al":"center","nf":"#,##0"},{"c":"D51","v":6500000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E51","v":91500000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F51","v":65,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G51","v":"2026-03-10"},{"c":"H51","v":"ضمن السقف المرصود"},{"c":"I51","v":0.076,"in":true,"al":"center","nf":"0.0%"},{"c":"J51","v":"سيناريو تحفظي P87"}]},{"r":52,"h":36.0,"cells":[{"c":"A52","v":25,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B52","v":0.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C52","v":14800000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D52","v":4500000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E52","v":89500000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F52","v":41,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G52","v":"2026-02-14","bg":"#F8FAFC"},{"c":"H52","v":"ضمن السقف المرصود","bg":"#F8FAFC"},{"c":"I52","v":0.053,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J52","v":"سيناريو وسيط P50","bg":"#F8FAFC"}]}]}]}