{"slug":"tendering-bid-analysis-supplier-comparison-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات العطاءات","maxRow":31,"maxCol":12,"colWidths":[15.0,34.0,18.0,20.0,13.0,22.0,18.0,13.0,13.0,13.0,16.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم التنفيذية لتحليل العطاءات والمناقصات ومقارنة عروض أسعار الموردين والمقاولين (Commercial Bid Evaluation Dashboard)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تحليل التباين المالي، التفاضل الفني الموزون، كشف البنود غير المتوازنة وتحديد العرض الفائز الأفضل قيمة تعاقدية","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":38.0,"cells":[{"c":"A4","v":"أولاً: بطاقات ومؤشرات الأداء الرئيسية لتحليل وترسية العطاءات (Tender & Bid Evaluation KPIs)","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":5,"h":52.0,"cells":[{"c":"A5","v":"تقدير المهندس المرجعي (Estimate)","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"أقل عرض مالي مطابق (Lowest Bid)","bg":"#F0FDF4","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"متوسط العروض المالية (Mean Bid)","bg":"#F0F9FF","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"أعلى وفر تعاقدي محقق (Cost Savings)","bg":"#F0FDFA","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"I5","v":"العطاءات المتنافسة (Total Submissions)","bg":"#EEF2FF","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"K5","v":"العرض الموصى بترسيته (Award)","bg":"#F0FDF4","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":46.0,"cells":[{"c":"A6","v":24850000,"f":"='إعدادات المناقصة والأوزان'!$C$14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0\\ \"SAR\"","cs":2},{"skip":true},{"c":"C6","v":16713150,"f":"='سجل تفريغ وتسعير العطاءات'!$M$31","bg":"#F0FDF4","fg":"#059669","b":true,"al":"center","nf":"#,##0\\ \"SAR\"","cs":2},{"skip":true},{"c":"E6","v":18341050,"f":"=AVERAGE('سجل تفريغ وتسعير العطاءات'!$I$31,'سجل تفريغ وتسعير العطاءات'!$K$31,'سجل تفريغ وتسعير العطاءات'!$M$31,'سجل تفريغ وتسعير العطاءات'!$O$31)","bg":"#F0F9FF","fg":"#0284C7","b":true,"al":"center","nf":"#,##0\\ \"SAR\"","cs":2},{"skip":true},{"c":"G6","v":0.327439,"f":"=('إعدادات المناقصة والأوزان'!$C$14-'سجل تفريغ وتسعير العطاءات'!$M$31)/'إعدادات المناقصة والأوزان'!$C$14","bg":"#F0FDFA","fg":"#0D9488","b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"I6","v":"4 عروض مقدمة (4 مؤهلة)","bg":"#EEF2FF","fg":"#4338CA","b":true,"al":"center","cs":2},{"skip":true},{"c":"K6","v":"الإنشاءات الحديثة (94.4%)","bg":"#F0FDF4","fg":"#059669","b":true,"al":"center","cs":2},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"ميزانية المالك الأساسية المرجعية","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"C7","v":"شركة الإنشاءات الحديثة (BID-03)","bg":"#F0FDF4","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"E7","v":"متوسط عروض المقاولين الأربعة","bg":"#F0F9FF","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"G7","v":"وفر مالي محقق 1.43 مليون ريال","bg":"#F0FDFA","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"I7","v":"نسبة التأهيل الفني 100%","bg":"#EEF2FF","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"K7","v":"المرتبة الأولى بالدرجة المركبة","bg":"#F0FDF4","fg":"#334155","al":"center","cs":2},{"skip":true}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""},{"c":"K8","v":""},{"c":"L8","v":""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"ثانياً: مصفوفة تقييم وتفاضل العطاءات الفنية والمالية والترسية المركبة (Bid Evaluation & Weighted Scoring Matrix)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"كود العطاء","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"اسم المقاول / المورد المتنافس","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C10","v":"حالة التأهيل المسبق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"العرض قبل الضريبة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"ضريبة القيمة المضافة 15%","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"إجمالي العرض بالضريبة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"الانحراف عن التقدير %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"التقييم الفني (40%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I10","v":"التقييم المالي (60%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J10","v":"الدرجة المركبة (100%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K10","v":"الترتيب التنافسي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L10","v":"التوصية وحالة البت","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"BID-01","b":true,"al":"center"},{"c":"B11","v":"شركة مقاولات النخبة الكبرى"},{"c":"C11","v":"مؤهل فئة أولى","al":"center"},{"c":"D11","v":18731000,"f":"='سجل تفريغ وتسعير العطاءات'!$I$31","b":true,"al":"center","nf":"#,##0"},{"c":"E11","v":2809650,"f":"=D11*'إعدادات المناقصة والأوزان'!$C$13","al":"center","nf":"#,##0"},{"c":"F11","v":21540650,"f":"=D11+E11","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":-0.246237,"f":"=(D11-'إعدادات المناقصة والأوزان'!$C$14)/'إعدادات المناقصة والأوزان'!$C$14","al":"center","nf":"\\+0.0%;\\-0.0%;0.0%"},{"c":"H11","v":88.5,"in":true,"al":"center","nf":"0.0"},{"c":"I11","v":89.227217,"f":"=(MIN($D$11:$D$14)/D11)*100","al":"center","nf":"0.0"},{"c":"J11","v":88.93633,"f":"=(H11*0.4)+(I11*0.6)","b":true,"al":"center","nf":"0.0"},{"c":"K11","v":0,"f":"=RANK(J11,$J$11:$J$14)","b":true,"al":"center","nf":"0"},{"c":"L11","v":"مقبول - مؤهل احتياطي ثانٍ","b":true}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"BID-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مجموعة الرواد للمقاولات العامة","bg":"#F8FAFC"},{"c":"C12","v":"مؤهل فئة أولى","bg":"#F8FAFC","al":"center"},{"c":"D12","v":19736550,"f":"='سجل تفريغ وتسعير العطاءات'!$K$31","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":2960482.5,"f":"=D12*'إعدادات المناقصة والأوزان'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F12","v":22697032.5,"f":"=D12+E12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":-0.205773,"f":"=(D12-'إعدادات المناقصة والأوزان'!$C$14)/'إعدادات المناقصة والأوزان'!$C$14","bg":"#F8FAFC","al":"center","nf":"\\+0.0%;\\-0.0%;0.0%"},{"c":"H12","v":84,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0"},{"c":"I12","v":84.681213,"f":"=(MIN($D$11:$D$14)/D12)*100","bg":"#F8FAFC","al":"center","nf":"0.0"},{"c":"J12","v":84.408728,"f":"=(H12*0.4)+(I12*0.6)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"K12","v":0,"f":"=RANK(J12,$J$11:$J$14)","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"L12","v":"مقبول - أعلى من التقدير","bg":"#F8FAFC","b":true}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"BID-03","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B13","v":"شركة الإنشاءات الحديثة للمقاولات","bg":"#F0FDF4","fg":"#059669"},{"c":"C13","v":"مؤهل فئة أولى","bg":"#F0FDF4","al":"center"},{"c":"D13","v":16713150,"f":"='سجل تفريغ وتسعير العطاءات'!$M$31","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"E13","v":2506972.5,"f":"=D13*'إعدادات المناقصة والأوزان'!$C$13","bg":"#F0FDF4","al":"center","nf":"#,##0"},{"c":"F13","v":19220122.5,"f":"=D13+E13","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":-0.327439,"f":"=(D13-'إعدادات المناقصة والأوزان'!$C$14)/'إعدادات المناقصة والأوزان'!$C$14","bg":"#F0FDF4","al":"center","nf":"\\+0.0%;\\-0.0%;0.0%"},{"c":"H13","v":86,"in":true,"bg":"#F0FDF4","al":"center","nf":"0.0"},{"c":"I13","v":100,"f":"=(MIN($D$11:$D$14)/D13)*100","bg":"#F0FDF4","al":"center","nf":"0.0"},{"c":"J13","v":94.4,"f":"=(H13*0.4)+(I13*0.6)","bg":"#F0FDF4","fg":"#059669","b":true,"al":"center","nf":"0.0"},{"c":"K13","v":0,"f":"=RANK(J13,$J$11:$J$14)","bg":"#F0FDF4","b":true,"al":"center","nf":"0"},{"c":"L13","v":"موصى بالترسية (الأفضل قيمة)","bg":"#F0FDF4","fg":"#059669","b":true}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"BID-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"شركة التشييد والتعمير المتقدم","bg":"#F8FAFC"},{"c":"C14","v":"مؤهل فئة ثانية","bg":"#F8FAFC","al":"center"},{"c":"D14","v":18183500,"f":"='سجل تفريغ وتسعير العطاءات'!$O$31","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":2727525,"f":"=D14*'إعدادات المناقصة والأوزان'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":20911025,"f":"=D14+E14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":-0.26827,"f":"=(D14-'إعدادات المناقصة والأوزان'!$C$14)/'إعدادات المناقصة والأوزان'!$C$14","bg":"#F8FAFC","al":"center","nf":"\\+0.0%;\\-0.0%;0.0%"},{"c":"H14","v":79.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0"},{"c":"I14","v":91.913823,"f":"=(MIN($D$11:$D$14)/D14)*100","bg":"#F8FAFC","al":"center","nf":"0.0"},{"c":"J14","v":86.948294,"f":"=(H14*0.4)+(I14*0.6)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"K14","v":0,"f":"=RANK(J14,$J$11:$J$14)","bg":"#F8FAFC","b":true,"al":"center","nf":"0"},{"c":"L14","v":"مقبول - متأخر بالدرجة المركبة","bg":"#F8FAFC","b":true}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"EST-REF","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"B15","v":"تقدير المهندس المرجعي (Baseline Estimate)","bg":"#F1F5F9","fg":"#334155","b":true},{"c":"C15","v":"الخط الأساسي للموازنة","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"D15","v":24850000,"f":"='إعدادات المناقصة والأوزان'!$C$14","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","nf":"#,##0"},{"c":"E15","v":3727500,"f":"=D15*'إعدادات المناقصة والأوزان'!$C$13","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","nf":"#,##0"},{"c":"F15","v":28577500,"f":"=D15+E15","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":"0.0%","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":"—","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"I15","v":"—","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"J15","v":"—","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"K15","v":"—","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"L15","v":"المعيار الاسترشادي المرجعي","bg":"#F1F5F9","fg":"#334155","b":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"AVG-MKT","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B16","v":"المتوسط العام لعطاءات السوق (Market Average)","bg":"#F1F5F9","b":true},{"c":"C16","v":"4 شركات مؤهلة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D16","v":18341050,"f":"=AVERAGE(D11:D14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E16","v":2751157.5,"f":"=AVERAGE(E11:E14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F16","v":21092207.5,"f":"=AVERAGE(F11:F14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":-0.26193,"f":"=AVERAGE(G11:G14)","bg":"#F1F5F9","b":true,"al":"center","nf":"\\+0.0%;\\-0.0%;0.0%"},{"c":"H16","v":84.5,"f":"=AVERAGE(H11:H14)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0"},{"c":"I16","v":91.455563,"f":"=AVERAGE(I11:I14)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0"},{"c":"J16","v":88.673338,"f":"=AVERAGE(J11:J14)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0"},{"c":"K16","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"L16","v":"معدل تنافسي عام متوازن","bg":"#F1F5F9","b":true}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""},{"c":"J17","v":""},{"c":"K17","v":""},{"c":"L17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ثالثاً: المقارنة التفصيلية لأسعار الحزم الإنشائية الكبرى وكشف التشتت السعري (Major Packages Price Comparison & Variance Spread)","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":"كود الحزمة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"بيان الحزمة الإنشائية التخصصية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"تقدير المهندس (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":"مقاولات النخبة (BID-01)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E19","v":"مجموعة الرواد (BID-02)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F19","v":"الإنشاءات الحديثة (BID-03)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G19","v":"التشييد المتقدم (BID-04)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H19","v":"أدنى سعر للحزمة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I19","v":"أعلى سعر للحزمة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J19","v":"متوسط السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K19","v":"تشتت السعر %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L19","v":"مؤشر المخاطر والتوازن","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"PKG-01","b":true,"al":"center"},{"c":"B20","v":"أعمال الحفر والإحلال وسند جوانب الحفر"},{"c":"C20","v":1027000,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!G6:G7)","al":"center","nf":"#,##0"},{"c":"D20","v":1085600,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!I6:I7)","al":"center","nf":"#,##0"},{"c":"E20","v":1151400,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!K6:K7)","al":"center","nf":"#,##0"},{"c":"F20","v":949900,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!M6:M7)","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":1052700,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!O6:O7)","al":"center","nf":"#,##0"},{"c":"H20","v":949900,"f":"=MIN(D20:G20)","al":"center","nf":"#,##0"},{"c":"I20","v":1151400,"f":"=MAX(D20:G20)","al":"center","nf":"#,##0"},{"c":"J20","v":1059900,"f":"=AVERAGE(D20:G20)","al":"center","nf":"#,##0"},{"c":"K20","v":0.190112,"f":"=(I20-H20)/J20","b":true,"al":"center","nf":"0.0%"},{"c":"L20","v":"تشتت معتدل Moderate","f":"=IF(K20>0.2,\"تشتت مرتفع High Spread\",IF(K20>0.1,\"تشتت معتدل Moderate\",\"تطابق وتنافس متقارب\"))","b":true}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"PKG-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"أعمال الخرسانات المسلحة والهيكل الإنشائي","bg":"#F8FAFC"},{"c":"C21","v":4473500,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!G8:G12)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D21","v":4737250,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!I8:I12)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E21","v":4960750,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!K8:K12)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F21","v":4277000,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!M8:M12)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":4623500,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!O8:O12)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H21","v":4277000,"f":"=MIN(D21:G21)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I21","v":4960750,"f":"=MAX(D21:G21)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J21","v":4649625,"f":"=AVERAGE(D21:G21)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K21","v":0.147055,"f":"=(I21-H21)/J21","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"L21","v":"تشتت معتدل Moderate","f":"=IF(K21>0.2,\"تشتت مرتفع High Spread\",IF(K21>0.1,\"تشتت معتدل Moderate\",\"تطابق وتنافس متقارب\"))","bg":"#F8FAFC","b":true}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"PKG-03","b":true,"al":"center"},{"c":"B22","v":"أعمال حديد التسليح وتوريده وتفريده"},{"c":"C22","v":2829000,"f":"='سجل تفريغ وتسعير العطاءات'!G13","al":"center","nf":"#,##0"},{"c":"D22","v":2911000,"f":"='سجل تفريغ وتسعير العطاءات'!I13","al":"center","nf":"#,##0"},{"c":"E22","v":3017600,"f":"='سجل تفريغ وتسعير العطاءات'!K13","al":"center","nf":"#,##0"},{"c":"F22","v":2722400,"f":"='سجل تفريغ وتسعير العطاءات'!M13","b":true,"al":"center","nf":"#,##0"},{"c":"G22","v":2861800,"f":"='سجل تفريغ وتسعير العطاءات'!O13","al":"center","nf":"#,##0"},{"c":"H22","v":2722400,"f":"=MIN(D22:G22)","al":"center","nf":"#,##0"},{"c":"I22","v":3017600,"f":"=MAX(D22:G22)","al":"center","nf":"#,##0"},{"c":"J22","v":2878200,"f":"=AVERAGE(D22:G22)","al":"center","nf":"#,##0"},{"c":"K22","v":0.102564,"f":"=(I22-H22)/J22","b":true,"al":"center","nf":"0.0%"},{"c":"L22","v":"تشتت معتدل Moderate","f":"=IF(K22>0.2,\"تشتت مرتفع High Spread\",IF(K22>0.1,\"تشتت معتدل Moderate\",\"تطابق وتنافس متقارب\"))","b":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"PKG-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B23","v":"أعمال المباني واللياسة والدهانات والأرضيات","bg":"#F8FAFC"},{"c":"C23","v":3923100,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!G14:G20)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D23","v":4233400,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!I14:I20)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E23","v":4516600,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!K14:K20)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F23","v":3648400,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!M14:M20)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G23","v":4081200,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!O14:O20)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H23","v":3648400,"f":"=MIN(D23:G23)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I23","v":4516600,"f":"=MAX(D23:G23)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J23","v":4119900,"f":"=AVERAGE(D23:G23)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K23","v":0.210733,"f":"=(I23-H23)/J23","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"L23","v":"تشتت مرتفع High Spread","f":"=IF(K23>0.2,\"تشتت مرتفع High Spread\",IF(K23>0.1,\"تشتت معتدل Moderate\",\"تطابق وتنافس متقارب\"))","bg":"#F8FAFC","b":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"PKG-05","b":true,"al":"center"},{"c":"B24","v":"أعمال العوازل المائية والحرارية والأسقف المستعارة"},{"c":"C24","v":360000,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!G21:G22)","al":"center","nf":"#,##0"},{"c":"D24","v":385200,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!I21:I22)","al":"center","nf":"#,##0"},{"c":"E24","v":410400,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!K21:K22)","al":"center","nf":"#,##0"},{"c":"F24","v":334800,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!M21:M22)","b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":370800,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!O21:O22)","al":"center","nf":"#,##0"},{"c":"H24","v":334800,"f":"=MIN(D24:G24)","al":"center","nf":"#,##0"},{"c":"I24","v":410400,"f":"=MAX(D24:G24)","al":"center","nf":"#,##0"},{"c":"J24","v":375300,"f":"=AVERAGE(D24:G24)","al":"center","nf":"#,##0"},{"c":"K24","v":0.201439,"f":"=(I24-H24)/J24","b":true,"al":"center","nf":"0.0%"},{"c":"L24","v":"تشتت مرتفع High Spread","f":"=IF(K24>0.2,\"تشتت مرتفع High Spread\",IF(K24>0.1,\"تشتت معتدل Moderate\",\"تطابق وتنافس متقارب\"))","b":true}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"PKG-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B25","v":"أعمال التمديدات الكهربائية واللوحات والإنارة","bg":"#F8FAFC"},{"c":"C25","v":1253250,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!G23:G25)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D25","v":1329350,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!I23:I25)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E25","v":1412600,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!K23:K25)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F25","v":1177150,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!M23:M25)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G25","v":1281500,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!O23:O25)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H25","v":1177150,"f":"=MIN(D25:G25)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I25","v":1412600,"f":"=MAX(D25:G25)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J25","v":1300150,"f":"=AVERAGE(D25:G25)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K25","v":0.181094,"f":"=(I25-H25)/J25","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"L25","v":"تشتت معتدل Moderate","f":"=IF(K25>0.2,\"تشتت مرتفع High Spread\",IF(K25>0.1,\"تشتت معتدل Moderate\",\"تطابق وتنافس متقارب\"))","bg":"#F8FAFC","b":true}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"PKG-07","b":true,"al":"center"},{"c":"B26","v":"أعمال التغذية والصرف ومكافحة الحريق"},{"c":"C26","v":1193600,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!G26:G28)","al":"center","nf":"#,##0"},{"c":"D26","v":1266700,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!I26:I28)","al":"center","nf":"#,##0"},{"c":"E26","v":1332200,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!K26:K28)","al":"center","nf":"#,##0"},{"c":"F26","v":1126000,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!M26:M28)","b":true,"al":"center","nf":"#,##0"},{"c":"G26","v":1217000,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!O26:O28)","al":"center","nf":"#,##0"},{"c":"H26","v":1126000,"f":"=MIN(D26:G26)","al":"center","nf":"#,##0"},{"c":"I26","v":1332200,"f":"=MAX(D26:G26)","al":"center","nf":"#,##0"},{"c":"J26","v":1235475,"f":"=AVERAGE(D26:G26)","al":"center","nf":"#,##0"},{"c":"K26","v":0.166899,"f":"=(I26-H26)/J26","b":true,"al":"center","nf":"0.0%"},{"c":"L26","v":"تشتت معتدل Moderate","f":"=IF(K26>0.2,\"تشتت مرتفع High Spread\",IF(K26>0.1,\"تشتت معتدل Moderate\",\"تطابق وتنافس متقارب\"))","b":true}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"PKG-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B27","v":"أنظمة التكييف المركزي والمصاعد الكهربائية","bg":"#F8FAFC"},{"c":"C27","v":2630000,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!G29:G30)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D27","v":2782500,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!I29:I30)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E27","v":2935000,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!K29:K30)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F27","v":2477500,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!M29:M30)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G27","v":2695000,"f":"=SUM('سجل تفريغ وتسعير العطاءات'!O29:O30)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H27","v":2477500,"f":"=MIN(D27:G27)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I27","v":2935000,"f":"=MAX(D27:G27)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J27","v":2722500,"f":"=AVERAGE(D27:G27)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K27","v":0.168044,"f":"=(I27-H27)/J27","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"L27","v":"تشتت معتدل Moderate","f":"=IF(K27>0.2,\"تشتت مرتفع High Spread\",IF(K27>0.1,\"تشتت معتدل Moderate\",\"تطابق وتنافس متقارب\"))","bg":"#F8FAFC","b":true}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B28","v":"إجمالي كافة الحزم الإنشائية المقارنة (Total All Packages)","bg":"#F1F5F9","b":true},{"c":"C28","v":17689450,"f":"=SUM(C20:C27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D28","v":18731000,"f":"=SUM(D20:D27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E28","v":19736550,"f":"=SUM(E20:E27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F28","v":16713150,"f":"=SUM(F20:F27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G28","v":18183500,"f":"=SUM(G20:G27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H28","v":16713150,"f":"=SUM(H20:H27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I28","v":19736550,"f":"=SUM(I20:I27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J28","v":18341050,"f":"=SUM(J20:J27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K28","v":0.170992,"f":"=AVERAGE(K20:K27)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"L28","v":"تطابق حسابي 100% مع المقايسة","bg":"#F1F5F9","b":true}]},{"r":29,"h":28.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":""},{"c":"C29","v":""},{"c":"D29","v":""},{"c":"E29","v":""},{"c":"F29","v":""},{"c":"G29","v":""},{"c":"H29","v":""},{"c":"I29","v":""},{"c":"J29","v":""},{"c":"K29","v":""},{"c":"L29","v":""}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"إعداد وتفريغ العطاءات: مهندس التسعير والتكاليف (Cost & Tendering Engineer)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E30","v":"مراجعة وتدقيق العروض: مدير إدارة العقود والمشتريات (Procurement & Contracts Manager)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"إقرار التوصية بالترسية: رئيس لجنة فحص العروض والبت (Tender Evaluation Committee Chair)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":31,"h":75.0,"cells":[{"c":"A31","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E31","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"الاسم: .................................................   التوقيع والختم: ....................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}],"charts":[{"title":"مقارنة إجمالي العروض المالية للمتنافسين مقابل تقدير المهندس (SAR)","type":"bar","grouping":"clustered","anchorRow":33,"anchorCol":0,"categories":["شركة مقاولات النخبة الكبرى","مجموعة الرواد للمقاولات العامة","شركة الإنشاءات الحديثة للمقاولات","شركة التشييد والتعمير المتقدم","تقدير المهندس المرجعي (Baseline Estimate)"],"series":[{"name":"العرض قبل الضريبة (SAR)","valRef":"'لوحة التحكم ومؤشرات العطاءات'!$D$11:$D$15","values":[18731000.0,19736550.0,16713150.0,18183500.0,24850000.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات العطاءات'!$D$10","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات العطاءات'!$B$11:$B$15"},{"title":"مقارنة التقييم الفني والمالي والدرجة المركبة الإجمالية (من 100)","type":"bar","grouping":"clustered","anchorRow":33,"anchorCol":6,"categories":["شركة مقاولات النخبة الكبرى","مجموعة الرواد للمقاولات العامة","شركة الإنشاءات الحديثة للمقاولات","شركة التشييد والتعمير المتقدم"],"series":[{"name":"التقييم الفني (40%)","valRef":"'لوحة التحكم ومؤشرات العطاءات'!$H$11:$H$14","values":[88.5,84.0,86.0,79.5],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات العطاءات'!$H$10","nf":"0.0"},{"name":"التقييم المالي (60%)","valRef":"'لوحة التحكم ومؤشرات العطاءات'!$I$11:$I$14","values":[89.2272,84.6812,100.0,91.9138],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات العطاءات'!$I$10","nf":"0.0"},{"name":"الدرجة المركبة (100%)","valRef":"'لوحة التحكم ومؤشرات العطاءات'!$J$11:$J$14","values":[88.9363,84.4087,94.4,86.9483],"color":"#D97706","titleRef":"'لوحة التحكم ومؤشرات العطاءات'!$J$10","nf":"0.0"}],"catRef":"'لوحة التحكم ومؤشرات العطاءات'!$B$11:$B$14"}]},{"name":"إعدادات المناقصة والأوزان","maxRow":31,"maxCol":7,"colWidths":[14.0,38.0,20.0,18.0,24.0,13.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات المناقصة ومعايير التقييم الموزونة والموازنة المرجعية (Tender Parameters & Weighted Evaluation Criteria)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"قواعد تحليل العطاءات والمنافسات وتحديد أوزان التقييم الفني والمالي وتقديرات المهندس المرجعية وفق نظام المنافسات وعقود فيديك","bg":"#334155","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: البيانات الأساسية للمشروع والمناقصة والمحددات التعاقدية (General Project & Tender Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"المحدد التعاقدي والإداري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القيمة / البيان","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المرجعية النظامية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"التوصيف التشغيلي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"اسم المشروع الإنشائي"},{"c":"C6","v":"مشروع إنشاء المجمع الإداري والتجاري - النرجس","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D6","v":"نص","al":"center"},{"c":"E6","v":"وثائق المنافسة رقم TND-2026-042","fg":"#334155","cs":2},{"skip":true},{"c":"G6","v":"المشروع موضوع الترسية والمنافسة","fg":"#334155"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"الجهة المالكة / صاحب العمل","bg":"#F8FAFC"},{"c":"C7","v":"شركة التطوير العمراني للاستثمار العقاري","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D7","v":"جهة","bg":"#F8FAFC","al":"center"},{"c":"E7","v":"عقد فيديك 2017 الكتاب الأحمر","bg":"#F8FAFC","fg":"#334155","cs":2},{"skip":true},{"c":"G7","v":"الجهة صاحبة الصلاحية في الترسية","bg":"#F8FAFC","fg":"#334155"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"الاستشاري الهندسي المشرف"},{"c":"C8","v":"دار الاستشارات الهندسية والتصميم المعماري","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D8","v":"استشاري","al":"center"},{"c":"E8","v":"اتفاقية الخدمات الاستشارية","fg":"#334155","cs":2},{"skip":true},{"c":"G8","v":"جهة مراجعة وتحليل العطاءات الفنية","fg":"#334155"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"تاريخ جلسة فتح المظاريف المالية","bg":"#F8FAFC"},{"c":"C9","v":"2026-04-15","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D9","v":"تاريخ","bg":"#F8FAFC","al":"center"},{"c":"E9","v":"محضر فتح العروض الرسمي","bg":"#F8FAFC","fg":"#334155","cs":2},{"skip":true},{"c":"G9","v":"تاريخ استلام وفض المظاريف","bg":"#F8FAFC","fg":"#334155"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"مدة سريان العطاءات والعروض"},{"c":"C10","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":"يوم تقويمي","al":"center"},{"c":"E10","v":"شروط الطرح والمنافسة","fg":"#334155","cs":2},{"skip":true},{"c":"G10","v":"صلاحية الأسعار والضمان الابتدائي","fg":"#334155"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"نسبة الضمان الابتدائي المطلوب (Bid Bond)","bg":"#F8FAFC"},{"c":"C11","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E11","v":"خطاب ضمان بنكي ساري المفعول","bg":"#F8FAFC","fg":"#334155","cs":2},{"skip":true},{"c":"G11","v":"1.5% من إجمالي قيمة العطاء","bg":"#F8FAFC","fg":"#334155"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":7,"b":true,"al":"center"},{"c":"B12","v":"نسبة الضمان النهائي لحسن التنفيذ (Performance Bond)"},{"c":"C12","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"نسبة مئوية","al":"center"},{"c":"E12","v":"ضمان بنكي نهائي عند الترسية","fg":"#334155","cs":2},{"skip":true},{"c":"G12","v":"5.0% من القيمة الإجمالية للعقد","fg":"#334155"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"نسبة ضريبة القيمة المضافة المعمول بها (VAT)","bg":"#F8FAFC"},{"c":"C13","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"هيئة الزكاة والضريبة والجمارك","bg":"#F8FAFC","fg":"#334155","cs":2},{"skip":true},{"c":"G13","v":"تطبق على جميع الفواتير والمستخلصات","bg":"#F8FAFC","fg":"#334155"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":9,"b":true,"al":"center"},{"c":"B14","v":"إجمالي ميزانية المهندس التقديرية قبل الضريبة"},{"c":"C14","v":24850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D14","v":"ريال سعودي","al":"center"},{"c":"E14","v":"حصر وتسعير المكتب الفني المرجعي","fg":"#334155","cs":2},{"skip":true},{"c":"G14","v":"الخط الأساسي للمقارنة والتباين","fg":"#334155"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"حد التنبيه للانحراف السعري المنخفض (Under-pricing Alert)","bg":"#F8FAFC"},{"c":"C15","v":-0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D15","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E15","v":"معايير التدقيق المالي وتفادي التعثر","bg":"#F8FAFC","fg":"#334155","cs":2},{"skip":true},{"c":"G15","v":"عطاء منخفض يتطلب تحليل أسعار تفصيلي","bg":"#F8FAFC","fg":"#334155"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":11,"b":true,"al":"center"},{"c":"B16","v":"حد التنبيه للانحراف السعري المرتفع (Over-pricing Alert)"},{"c":"C16","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D16","v":"نسبة مئوية","al":"center"},{"c":"E16","v":"معايير ضبط الموازنة التقديرية","fg":"#334155","cs":2},{"skip":true},{"c":"G16","v":"عطاء يتجاوز سقف الموازنة المخصصة","fg":"#334155"}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ثانياً: أوزان التقييم الفني والمالي ومعايير التفاضل التعاقدي (Combined Scoring Weights)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"معيار التقييم الفني التفصيلي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"الوزن النسبي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":"الحد الأدنى للقبول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E19","v":"عناصر القياس والتحقق الميداني","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":1,"b":true,"al":"center"},{"c":"B20","v":"سابقة الأعمال والخبرة في مشاريع المباني المماثلة"},{"c":"C20","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D20","v":0.7,"in":true,"al":"center","nf":"0.0%"},{"c":"E20","v":"شهادات إنجاز موثقة لمشاريع تجارية وإدارية مماثلة","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"كفاءة الكادر الهندسي والفني المقترح للموقع","bg":"#F8FAFC"},{"c":"C21","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D21","v":0.75,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E21","v":"السير الذاتية لمدير المشروع ومهندسي التنفيذ والمكتب الفني","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":3,"b":true,"al":"center"},{"c":"B22","v":"البرنامج الزمني التفصيلي ومنهجية التنفيذ (Method Statement)"},{"c":"C22","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D22","v":0.7,"in":true,"al":"center","nf":"0.0%"},{"c":"E22","v":"المسار الحرج CPM، خطة اللوجستيات، وتوريد المواد","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B23","v":"أنظمة إدارة الجودة والسلامة والصحة المهنية (QA/QC & HSE)","bg":"#F8FAFC"},{"c":"C23","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D23","v":0.7,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E23","v":"خطة الجودة PQP وخطة السلامة وسجل الحوادث السابقة","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":5,"b":true,"al":"center"},{"c":"B24","v":"الملاءة المالية والتسهيلات الائتمانية والتدفقات النقدية"},{"c":"C24","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D24","v":0.65,"in":true,"al":"center","nf":"0.0%"},{"c":"E24","v":"القوائم المالية المدققة والتسهيلات البنكية المتاحة","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B25","v":"المعدات والآليات المخصصة والمملوكة للمشروع","bg":"#F8FAFC"},{"c":"C25","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D25","v":0.65,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E25","v":"سجل المعدات ومعدات الرفع وأسطول النقل والخلاطات","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B26","v":"إجمالي الأوزان الفنية التراكمية (Technical Weight Total)","bg":"#F1F5F9","b":true},{"c":"C26","v":1,"f":"=SUM(C20:C25)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D26","v":0.691667,"f":"=AVERAGE(D20:D25)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"E26","v":"الوزن الفني الكامل 100% - الحد الأدنى العام للاجتياز 70%","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true}]},{"r":27,"h":28.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""}]},{"r":28,"h":38.0,"cells":[{"c":"A28","v":"ثالثاً: معادلة المفاضلة الكلية والترسية المركبة (Evaluation Formula & Combined Award Weighting)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":"W-FIN","b":true,"al":"center"},{"c":"B29","v":"الوزن النسبي المخصص للتقييم المالي (Commercial Weight)","b":true,"cs":2},{"skip":true},{"c":"D29","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E29","v":"معادلة: (أقل عرض مالي مطابق ÷ سعر العطاء الحالي) × 100","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":"W-TECH","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":"الوزن النسبي المخصص للتقييم الفني (Technical Weight)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D30","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E30","v":"مجموع الدرجات الموزونة لعناصر التقييم الفني الستة (من 100)","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":31,"h":36.0,"cells":[{"c":"A31","v":"PASS-TECH","b":true,"al":"center"},{"c":"B31","v":"الحد الأدنى المشروط لاجتياز العرض الفني (Technical Cutoff)","b":true,"cs":2},{"skip":true},{"c":"D31","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E31","v":"أي عطاء يقل تقييمه الفني عن 70 درجة يُستبعد مالياً ولا يُفض مظروفه","fg":"#334155","cs":3},{"skip":true},{"skip":true}]}]},{"name":"سجل تفريغ وتسعير العطاءات","maxRow":31,"maxCol":19,"colWidths":[8.0,14.0,42.0,12.0,14.0,13.0,18.0,14.0,18.0,14.0,18.0,14.0,18.0,14.0,18.0,15.0,13.0,16.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل تفريغ وتحليل أسعار بنود المقايسة التفصيلية للعطاءات المتنافسة (Detailed BOQ Item Rate Analysis & Submittals Register)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":19},{"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":"مقارنة دقيقة لأسعار الوحدات وإجماليات البنود، كشف التشتت السعري (Price Spread)، وتحليل الأسعار غير المتوازنة (Unbalanced Bidding)","bg":"#334155","fg":"#E2E8F0","al":"center","cs":19},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"B4","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"C4","v":"بيان وتوصيف البند الإنشائي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"E4","v":"الكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"F4","v":"تقدير المهندس (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"مقاولات النخبة الكبرى (BID-01)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"J4","v":"مجموعة الرواد العامة (BID-02)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"L4","v":"الإنشاءات الحديثة (BID-03)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"N4","v":"التشييد المتقدم (BID-04)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"P4","v":"أدنى فئة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"Q4","v":"أعلى فئة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"R4","v":"تشتت الفئة %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","rs":2},{"c":"S4","v":"مؤشر التوازن السعري للترسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","rs":2}]},{"r":5,"h":40.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F5","v":"الفئة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"الفئة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"الفئة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"الفئة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M5","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N5","v":"الفئة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O5","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"BOQ-01","b":true,"al":"center"},{"c":"C6","v":"أعمال الحفر في جميع أنواع التربة حتى مناسيب التأسيس مع سند الجوانب ونقل المخلفات"},{"c":"D6","v":"م3","al":"center"},{"c":"E6","v":18500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F6","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G6","v":703000,"f":"=E6*F6","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I6","v":740000,"f":"=E6*H6","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K6","v":777000,"f":"=E6*J6","b":true,"al":"center","nf":"#,##0"},{"c":"L6","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M6","v":647500,"f":"=E6*L6","b":true,"al":"center","nf":"#,##0"},{"c":"N6","v":39,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O6","v":721500,"f":"=E6*N6","b":true,"al":"center","nf":"#,##0"},{"c":"P6","v":35,"f":"=MIN(H6,J6,L6,N6)","al":"center","nf":"#,##0"},{"c":"Q6","v":42,"f":"=MAX(H6,J6,L6,N6)","al":"center","nf":"#,##0"},{"c":"R6","v":0.179487,"f":"=(Q6-P6)/AVERAGE(H6,J6,L6,N6)","b":true,"al":"center","nf":"0.0%"},{"c":"S6","v":"طبيعي ومتوازن","f":"=IF(L6/F6>1.25,\"محمل ومبالغ فيه\",IF(L6/F6<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"BOQ-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"أعمال الردم والإحلال بمواد صالحة مدموكة على طبقات 25 سم بنسبة دمك لا تقل عن 95%","bg":"#F8FAFC"},{"c":"D7","v":"م3","bg":"#F8FAFC","al":"center"},{"c":"E7","v":7200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F7","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G7","v":324000,"f":"=E7*F7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I7","v":345600,"f":"=E7*H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K7","v":374400,"f":"=E7*J7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L7","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M7","v":302400,"f":"=E7*L7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N7","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O7","v":331200,"f":"=E7*N7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P7","v":42,"f":"=MIN(H7,J7,L7,N7)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q7","v":52,"f":"=MAX(H7,J7,L7,N7)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R7","v":0.212766,"f":"=(Q7-P7)/AVERAGE(H7,J7,L7,N7)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S7","v":"طبيعي ومتوازن","f":"=IF(L7/F7>1.25,\"محمل ومبالغ فيه\",IF(L7/F7<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"BOQ-03","b":true,"al":"center"},{"c":"C8","v":"خرسانة عادية للنظافة أسفل الأساسات سمك 10 سم عيار 250 كجم/م3 إسمنت بورتلاندي عادي"},{"c":"D8","v":"م3","al":"center"},{"c":"E8","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F8","v":290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G8","v":246500,"f":"=E8*F8","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I8","v":263500,"f":"=E8*H8","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":325,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K8","v":276250,"f":"=E8*J8","b":true,"al":"center","nf":"#,##0"},{"c":"L8","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M8","v":238000,"f":"=E8*L8","b":true,"al":"center","nf":"#,##0"},{"c":"N8","v":305,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O8","v":259250,"f":"=E8*N8","b":true,"al":"center","nf":"#,##0"},{"c":"P8","v":280,"f":"=MIN(H8,J8,L8,N8)","al":"center","nf":"#,##0"},{"c":"Q8","v":325,"f":"=MAX(H8,J8,L8,N8)","al":"center","nf":"#,##0"},{"c":"R8","v":0.147541,"f":"=(Q8-P8)/AVERAGE(H8,J8,L8,N8)","b":true,"al":"center","nf":"0.0%"},{"c":"S8","v":"طبيعي ومتوازن","f":"=IF(L8/F8>1.25,\"محمل ومبالغ فيه\",IF(L8/F8<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"BOQ-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"خرسانة مسلحة للقواعد والشدادات عيار 350 كجم/م3 إسمنت مقاوم للأملاح والكبريتات SRC","bg":"#F8FAFC"},{"c":"D9","v":"م3","bg":"#F8FAFC","al":"center"},{"c":"E9","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F9","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G9","v":912000,"f":"=E9*F9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":410,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I9","v":984000,"f":"=E9*H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":425,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K9","v":1020000,"f":"=E9*J9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L9","v":370,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M9","v":888000,"f":"=E9*L9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N9","v":395,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O9","v":948000,"f":"=E9*N9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P9","v":370,"f":"=MIN(H9,J9,L9,N9)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q9","v":425,"f":"=MAX(H9,J9,L9,N9)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R9","v":0.1375,"f":"=(Q9-P9)/AVERAGE(H9,J9,L9,N9)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S9","v":"طبيعي ومتوازن","f":"=IF(L9/F9>1.25,\"محمل ومبالغ فيه\",IF(L9/F9<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"BOQ-05","b":true,"al":"center"},{"c":"C10","v":"خرسانة مسلحة لرقاب الأعمدة وحوائط الخرسانة الساندة وجدران الخزانات عيار 400 كجم/م3"},{"c":"D10","v":"م3","al":"center"},{"c":"E10","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F10","v":460,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G10","v":437000,"f":"=E10*F10","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":485,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I10","v":460750,"f":"=E10*H10","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":510,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K10","v":484500,"f":"=E10*J10","b":true,"al":"center","nf":"#,##0"},{"c":"L10","v":440,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M10","v":418000,"f":"=E10*L10","b":true,"al":"center","nf":"#,##0"},{"c":"N10","v":475,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O10","v":451250,"f":"=E10*N10","b":true,"al":"center","nf":"#,##0"},{"c":"P10","v":440,"f":"=MIN(H10,J10,L10,N10)","al":"center","nf":"#,##0"},{"c":"Q10","v":510,"f":"=MAX(H10,J10,L10,N10)","al":"center","nf":"#,##0"},{"c":"R10","v":0.146597,"f":"=(Q10-P10)/AVERAGE(H10,J10,L10,N10)","b":true,"al":"center","nf":"0.0%"},{"c":"S10","v":"طبيعي ومتوازن","f":"=IF(L10/F10>1.25,\"محمل ومبالغ فيه\",IF(L10/F10<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"BOQ-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"خرسانة مسلحة للأعمدة الصاعدة للأسقف المتكررة شاملة الشدات والمصبعات الخشبية","bg":"#F8FAFC"},{"c":"D11","v":"م3","bg":"#F8FAFC","al":"center"},{"c":"E11","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F11","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G11","v":624000,"f":"=E11*F11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I11","v":660000,"f":"=E11*H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K11","v":696000,"f":"=E11*J11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L11","v":495,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M11","v":594000,"f":"=E11*L11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N11","v":535,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O11","v":642000,"f":"=E11*N11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P11","v":495,"f":"=MIN(H11,J11,L11,N11)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q11","v":580,"f":"=MAX(H11,J11,L11,N11)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R11","v":0.157407,"f":"=(Q11-P11)/AVERAGE(H11,J11,L11,N11)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S11","v":"طبيعي ومتوازن","f":"=IF(L11/F11>1.25,\"محمل ومبالغ فيه\",IF(L11/F11<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":7,"b":true,"al":"center"},{"c":"B12","v":"BOQ-07","b":true,"al":"center"},{"c":"C12","v":"خرسانة مسلحة للأسقف والكمرات بلاطات هوردي ولاكمرية شاملة البلوك الهوردي والصب"},{"c":"D12","v":"م3","al":"center"},{"c":"E12","v":4600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F12","v":490,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G12","v":2254000,"f":"=E12*F12","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":515,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I12","v":2369000,"f":"=E12*H12","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":540,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K12","v":2484000,"f":"=E12*J12","b":true,"al":"center","nf":"#,##0"},{"c":"L12","v":465,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M12","v":2139000,"f":"=E12*L12","b":true,"al":"center","nf":"#,##0"},{"c":"N12","v":505,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O12","v":2323000,"f":"=E12*N12","b":true,"al":"center","nf":"#,##0"},{"c":"P12","v":465,"f":"=MIN(H12,J12,L12,N12)","al":"center","nf":"#,##0"},{"c":"Q12","v":540,"f":"=MAX(H12,J12,L12,N12)","al":"center","nf":"#,##0"},{"c":"R12","v":0.148148,"f":"=(Q12-P12)/AVERAGE(H12,J12,L12,N12)","b":true,"al":"center","nf":"0.0%"},{"c":"S12","v":"طبيعي ومتوازن","f":"=IF(L12/F12>1.25,\"محمل ومبالغ فيه\",IF(L12/F12<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"BOQ-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"حديد تسليح عالي المقاومة متدرج الأقطار (8-32 مم) شامل التوريد والتفريد والتربيط","bg":"#F8FAFC"},{"c":"D13","v":"طن","bg":"#F8FAFC","al":"center"},{"c":"E13","v":820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F13","v":3450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G13","v":2829000,"f":"=E13*F13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":3550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I13","v":2911000,"f":"=E13*H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J13","v":3680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K13","v":3017600,"f":"=E13*J13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L13","v":3320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M13","v":2722400,"f":"=E13*L13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N13","v":3490,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O13","v":2861800,"f":"=E13*N13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P13","v":3320,"f":"=MIN(H13,J13,L13,N13)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q13","v":3680,"f":"=MAX(H13,J13,L13,N13)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R13","v":0.102564,"f":"=(Q13-P13)/AVERAGE(H13,J13,L13,N13)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S13","v":"طبيعي ومتوازن","f":"=IF(L13/F13>1.25,\"محمل ومبالغ فيه\",IF(L13/F13<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":9,"b":true,"al":"center"},{"c":"B14","v":"BOQ-09","b":true,"al":"center"},{"c":"C14","v":"مباني بلوك إسمنتي مصمت ومفرغ سمك 20 سم للحوائط الداخلية والقواطع الماصة للصوت"},{"c":"D14","v":"م2","al":"center"},{"c":"E14","v":9500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F14","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G14","v":617500,"f":"=E14*F14","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I14","v":665000,"f":"=E14*H14","b":true,"al":"center","nf":"#,##0"},{"c":"J14","v":74,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K14","v":703000,"f":"=E14*J14","b":true,"al":"center","nf":"#,##0"},{"c":"L14","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M14","v":589000,"f":"=E14*L14","b":true,"al":"center","nf":"#,##0"},{"c":"N14","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O14","v":646000,"f":"=E14*N14","b":true,"al":"center","nf":"#,##0"},{"c":"P14","v":62,"f":"=MIN(H14,J14,L14,N14)","al":"center","nf":"#,##0"},{"c":"Q14","v":74,"f":"=MAX(H14,J14,L14,N14)","al":"center","nf":"#,##0"},{"c":"R14","v":0.175182,"f":"=(Q14-P14)/AVERAGE(H14,J14,L14,N14)","b":true,"al":"center","nf":"0.0%"},{"c":"S14","v":"طبيعي ومتوازن","f":"=IF(L14/F14>1.25,\"محمل ومبالغ فيه\",IF(L14/F14<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"BOQ-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"مباني بلوك بركاني عازل حرارياً سمك 20 سم للواجهات الخارجية مطابق لاشتراطات العزل","bg":"#F8FAFC"},{"c":"D15","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E15","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F15","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G15","v":456000,"f":"=E15*F15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":102,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I15","v":489600,"f":"=E15*H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K15","v":528000,"f":"=E15*J15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L15","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M15","v":432000,"f":"=E15*L15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N15","v":98,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O15","v":470400,"f":"=E15*N15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P15","v":90,"f":"=MIN(H15,J15,L15,N15)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q15","v":110,"f":"=MAX(H15,J15,L15,N15)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R15","v":0.2,"f":"=(Q15-P15)/AVERAGE(H15,J15,L15,N15)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S15","v":"طبيعي ومتوازن","f":"=IF(L15/F15>1.25,\"محمل ومبالغ فيه\",IF(L15/F15<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":11,"b":true,"al":"center"},{"c":"B16","v":"BOQ-11","b":true,"al":"center"},{"c":"C16","v":"أعمال اللياسة الإسمنتية الداخلية سمك 2 سم مع الطرطشة المسمارية وتركيب زوايا الفايبر"},{"c":"D16","v":"م2","al":"center"},{"c":"E16","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F16","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G16","v":704000,"f":"=E16*F16","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I16","v":770000,"f":"=E16*H16","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":37,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K16","v":814000,"f":"=E16*J16","b":true,"al":"center","nf":"#,##0"},{"c":"L16","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M16","v":638000,"f":"=E16*L16","b":true,"al":"center","nf":"#,##0"},{"c":"N16","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O16","v":748000,"f":"=E16*N16","b":true,"al":"center","nf":"#,##0"},{"c":"P16","v":29,"f":"=MIN(H16,J16,L16,N16)","al":"center","nf":"#,##0"},{"c":"Q16","v":37,"f":"=MAX(H16,J16,L16,N16)","al":"center","nf":"#,##0"},{"c":"R16","v":0.237037,"f":"=(Q16-P16)/AVERAGE(H16,J16,L16,N16)","b":true,"al":"center","nf":"0.0%"},{"c":"S16","v":"طبيعي ومتوازن","f":"=IF(L16/F16>1.25,\"محمل ومبالغ فيه\",IF(L16/F16<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":12,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"BOQ-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"دهانات داخلية مائية مقاومة للبكتيريا (وجه تحضيري + 2 سكينة معجون + 3 أوجه نصف لمعة)","bg":"#F8FAFC"},{"c":"D17","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E17","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F17","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G17","v":572000,"f":"=E17*F17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I17","v":616000,"f":"=E17*H17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K17","v":660000,"f":"=E17*J17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L17","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M17","v":528000,"f":"=E17*L17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N17","v":27,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O17","v":594000,"f":"=E17*N17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P17","v":24,"f":"=MIN(H17,J17,L17,N17)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q17","v":30,"f":"=MAX(H17,J17,L17,N17)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R17","v":0.220183,"f":"=(Q17-P17)/AVERAGE(H17,J17,L17,N17)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S17","v":"طبيعي ومتوازن","f":"=IF(L17/F17>1.25,\"محمل ومبالغ فيه\",IF(L17/F17<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":13,"b":true,"al":"center"},{"c":"B18","v":"BOQ-13","b":true,"al":"center"},{"c":"C18","v":"أرضيات بورسلين مقاس 60×60 سم نخب متميز للمكاتب والممرات مع الغراء وفواصل التمدد"},{"c":"D18","v":"م2","al":"center"},{"c":"E18","v":6800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F18","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G18","v":625600,"f":"=E18*F18","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":98,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I18","v":666400,"f":"=E18*H18","b":true,"al":"center","nf":"#,##0"},{"c":"J18","v":105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K18","v":714000,"f":"=E18*J18","b":true,"al":"center","nf":"#,##0"},{"c":"L18","v":86,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M18","v":584800,"f":"=E18*L18","b":true,"al":"center","nf":"#,##0"},{"c":"N18","v":94,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O18","v":639200,"f":"=E18*N18","b":true,"al":"center","nf":"#,##0"},{"c":"P18","v":86,"f":"=MIN(H18,J18,L18,N18)","al":"center","nf":"#,##0"},{"c":"Q18","v":105,"f":"=MAX(H18,J18,L18,N18)","al":"center","nf":"#,##0"},{"c":"R18","v":0.198433,"f":"=(Q18-P18)/AVERAGE(H18,J18,L18,N18)","b":true,"al":"center","nf":"0.0%"},{"c":"S18","v":"طبيعي ومتوازن","f":"=IF(L18/F18>1.25,\"محمل ومبالغ فيه\",IF(L18/F18<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":14,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"BOQ-14","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"رخام طبيعي درج المداخل الرئيسية والبهو سمك 3 سم مع الجلاء والتلميع والوزرات","bg":"#F8FAFC"},{"c":"D19","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E19","v":1400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F19","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G19","v":336000,"f":"=E19*F19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I19","v":364000,"f":"=E19*H19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J19","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K19","v":392000,"f":"=E19*J19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L19","v":225,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M19","v":315000,"f":"=E19*L19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N19","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O19","v":350000,"f":"=E19*N19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P19","v":225,"f":"=MIN(H19,J19,L19,N19)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q19","v":280,"f":"=MAX(H19,J19,L19,N19)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R19","v":0.216749,"f":"=(Q19-P19)/AVERAGE(H19,J19,L19,N19)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S19","v":"طبيعي ومتوازن","f":"=IF(L19/F19>1.25,\"محمل ومبالغ فيه\",IF(L19/F19<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":15,"b":true,"al":"center"},{"c":"B20","v":"BOQ-15","b":true,"al":"center"},{"c":"C20","v":"أسقف مستعارة جبسية مقاومة للرطوبة والحريق مع شبكة التعليق والأوميجا المعدنية"},{"c":"D20","v":"م2","al":"center"},{"c":"E20","v":7200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F20","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G20","v":612000,"f":"=E20*F20","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I20","v":662400,"f":"=E20*H20","b":true,"al":"center","nf":"#,##0"},{"c":"J20","v":98,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K20","v":705600,"f":"=E20*J20","b":true,"al":"center","nf":"#,##0"},{"c":"L20","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M20","v":561600,"f":"=E20*L20","b":true,"al":"center","nf":"#,##0"},{"c":"N20","v":88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O20","v":633600,"f":"=E20*N20","b":true,"al":"center","nf":"#,##0"},{"c":"P20","v":78,"f":"=MIN(H20,J20,L20,N20)","al":"center","nf":"#,##0"},{"c":"Q20","v":98,"f":"=MAX(H20,J20,L20,N20)","al":"center","nf":"#,##0"},{"c":"R20","v":0.224719,"f":"=(Q20-P20)/AVERAGE(H20,J20,L20,N20)","b":true,"al":"center","nf":"0.0%"},{"c":"S20","v":"طبيعي ومتوازن","f":"=IF(L20/F20>1.25,\"محمل ومبالغ فيه\",IF(L20/F20<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":16,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"BOQ-16","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C21","v":"عزل مائي بلفائف بيتومينية مسلحة بالبوليستر سمك 4 مم لأسطح المبنى مع طبقة الحماية","bg":"#F8FAFC"},{"c":"D21","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E21","v":3600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F21","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G21","v":208800,"f":"=E21*F21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I21","v":223200,"f":"=E21*H21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J21","v":66,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K21","v":237600,"f":"=E21*J21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L21","v":54,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M21","v":194400,"f":"=E21*L21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N21","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O21","v":216000,"f":"=E21*N21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P21","v":54,"f":"=MIN(H21,J21,L21,N21)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q21","v":66,"f":"=MAX(H21,J21,L21,N21)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R21","v":0.198347,"f":"=(Q21-P21)/AVERAGE(H21,J21,L21,N21)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S21","v":"طبيعي ومتوازن","f":"=IF(L21/F21>1.25,\"محمل ومبالغ فيه\",IF(L21/F21<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":17,"b":true,"al":"center"},{"c":"B22","v":"BOQ-17","b":true,"al":"center"},{"c":"C22","v":"عزل حراري بألواح البوليسترين المبثوق XPS سمك 5 سم كثافة 35 كجم/م3 لأسطح المبنى"},{"c":"D22","v":"م2","al":"center"},{"c":"E22","v":3600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F22","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G22","v":151200,"f":"=E22*F22","b":true,"al":"center","nf":"#,##0"},{"c":"H22","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I22","v":162000,"f":"=E22*H22","b":true,"al":"center","nf":"#,##0"},{"c":"J22","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K22","v":172800,"f":"=E22*J22","b":true,"al":"center","nf":"#,##0"},{"c":"L22","v":39,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M22","v":140400,"f":"=E22*L22","b":true,"al":"center","nf":"#,##0"},{"c":"N22","v":43,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O22","v":154800,"f":"=E22*N22","b":true,"al":"center","nf":"#,##0"},{"c":"P22","v":39,"f":"=MIN(H22,J22,L22,N22)","al":"center","nf":"#,##0"},{"c":"Q22","v":48,"f":"=MAX(H22,J22,L22,N22)","al":"center","nf":"#,##0"},{"c":"R22","v":0.205714,"f":"=(Q22-P22)/AVERAGE(H22,J22,L22,N22)","b":true,"al":"center","nf":"0.0%"},{"c":"S22","v":"طبيعي ومتوازن","f":"=IF(L22/F22>1.25,\"محمل ومبالغ فيه\",IF(L22/F22<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":18,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B23","v":"BOQ-18","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C23","v":"كابلات نحاسية مسلحة معزولة XLPE/PVC مقاسات مختلفة للربط بين اللوحات الرئيسية","bg":"#F8FAFC"},{"c":"D23","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E23","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F23","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G23","v":693000,"f":"=E23*F23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H23","v":175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I23","v":735000,"f":"=E23*H23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J23","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K23","v":777000,"f":"=E23*J23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L23","v":155,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M23","v":651000,"f":"=E23*L23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N23","v":168,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O23","v":705600,"f":"=E23*N23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P23","v":155,"f":"=MIN(H23,J23,L23,N23)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q23","v":185,"f":"=MAX(H23,J23,L23,N23)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R23","v":0.175695,"f":"=(Q23-P23)/AVERAGE(H23,J23,L23,N23)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S23","v":"طبيعي ومتوازن","f":"=IF(L23/F23>1.25,\"محمل ومبالغ فيه\",IF(L23/F23<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":19,"b":true,"al":"center"},{"c":"B24","v":"BOQ-19","b":true,"al":"center"},{"c":"C24","v":"لوحات توزيع كهربائية رئيسية وفرعية MDB & SMDB متكاملة بالقواطع والتأريض"},{"c":"D24","v":"لوحة","al":"center"},{"c":"E24","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F24","v":12500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G24","v":350000,"f":"=E24*F24","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":13200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I24","v":369600,"f":"=E24*H24","b":true,"al":"center","nf":"#,##0"},{"c":"J24","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K24","v":392000,"f":"=E24*J24","b":true,"al":"center","nf":"#,##0"},{"c":"L24","v":11800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M24","v":330400,"f":"=E24*L24","b":true,"al":"center","nf":"#,##0"},{"c":"N24","v":12800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O24","v":358400,"f":"=E24*N24","b":true,"al":"center","nf":"#,##0"},{"c":"P24","v":11800,"f":"=MIN(H24,J24,L24,N24)","al":"center","nf":"#,##0"},{"c":"Q24","v":14000,"f":"=MAX(H24,J24,L24,N24)","al":"center","nf":"#,##0"},{"c":"R24","v":0.169884,"f":"=(Q24-P24)/AVERAGE(H24,J24,L24,N24)","b":true,"al":"center","nf":"0.0%"},{"c":"S24","v":"طبيعي ومتوازن","f":"=IF(L24/F24>1.25,\"محمل ومبالغ فيه\",IF(L24/F24<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":20,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B25","v":"BOQ-20","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C25","v":"وحدات إنارة ليد غاطسة 60×60 سم موفرة للطاقة مع كواشف الحركة وأنظمة التحكم الذكي","bg":"#F8FAFC"},{"c":"D25","v":"وحدة","bg":"#F8FAFC","al":"center"},{"c":"E25","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F25","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G25","v":210250,"f":"=E25*F25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H25","v":155,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I25","v":224750,"f":"=E25*H25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J25","v":168,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K25","v":243600,"f":"=E25*J25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L25","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M25","v":195750,"f":"=E25*L25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N25","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O25","v":217500,"f":"=E25*N25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P25","v":135,"f":"=MIN(H25,J25,L25,N25)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q25","v":168,"f":"=MAX(H25,J25,L25,N25)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R25","v":0.217105,"f":"=(Q25-P25)/AVERAGE(H25,J25,L25,N25)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S25","v":"طبيعي ومتوازن","f":"=IF(L25/F25>1.25,\"محمل ومبالغ فيه\",IF(L25/F25<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":21,"b":true,"al":"center"},{"c":"B26","v":"BOQ-21","b":true,"al":"center"},{"c":"C26","v":"شبكة تغذية المياه الداخلية بمواسير بولي بروبلين حراري PPR شاملة المحابس والوصلات"},{"c":"D26","v":"م.ط","al":"center"},{"c":"E26","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F26","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G26","v":258400,"f":"=E26*F26","b":true,"al":"center","nf":"#,##0"},{"c":"H26","v":74,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I26","v":281200,"f":"=E26*H26","b":true,"al":"center","nf":"#,##0"},{"c":"J26","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K26","v":296400,"f":"=E26*J26","b":true,"al":"center","nf":"#,##0"},{"c":"L26","v":64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M26","v":243200,"f":"=E26*L26","b":true,"al":"center","nf":"#,##0"},{"c":"N26","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O26","v":266000,"f":"=E26*N26","b":true,"al":"center","nf":"#,##0"},{"c":"P26","v":64,"f":"=MIN(H26,J26,L26,N26)","al":"center","nf":"#,##0"},{"c":"Q26","v":78,"f":"=MAX(H26,J26,L26,N26)","al":"center","nf":"#,##0"},{"c":"R26","v":0.195804,"f":"=(Q26-P26)/AVERAGE(H26,J26,L26,N26)","b":true,"al":"center","nf":"0.0%"},{"c":"S26","v":"طبيعي ومتوازن","f":"=IF(L26/F26>1.25,\"محمل ومبالغ فيه\",IF(L26/F26<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":22,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B27","v":"BOQ-22","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C27","v":"شبكة صرف صحي ومياه أمطار بمواسير UPVC سمك كلاس 4 شاملة غرف التفتيش والجاليتراب","bg":"#F8FAFC"},{"c":"D27","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E27","v":2900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F27","v":88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G27","v":255200,"f":"=E27*F27","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H27","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I27","v":275500,"f":"=E27*H27","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J27","v":102,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K27","v":295800,"f":"=E27*J27","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L27","v":82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M27","v":237800,"f":"=E27*L27","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N27","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O27","v":261000,"f":"=E27*N27","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P27","v":82,"f":"=MIN(H27,J27,L27,N27)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q27","v":102,"f":"=MAX(H27,J27,L27,N27)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R27","v":0.216802,"f":"=(Q27-P27)/AVERAGE(H27,J27,L27,N27)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S27","v":"طبيعي ومتوازن","f":"=IF(L27/F27>1.25,\"محمل ومبالغ فيه\",IF(L27/F27<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":23,"b":true,"al":"center"},{"c":"B28","v":"BOQ-23","b":true,"al":"center"},{"c":"C28","v":"شبكة إطفاء الحريق بمواسير حديد أسود غير ملحومة وصناديق الحريق ومضخات الحريق المعيارية"},{"c":"D28","v":"مقطوع","al":"center"},{"c":"E28","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F28","v":680000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G28","v":680000,"f":"=E28*F28","b":true,"al":"center","nf":"#,##0"},{"c":"H28","v":710000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I28","v":710000,"f":"=E28*H28","b":true,"al":"center","nf":"#,##0"},{"c":"J28","v":740000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K28","v":740000,"f":"=E28*J28","b":true,"al":"center","nf":"#,##0"},{"c":"L28","v":645000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M28","v":645000,"f":"=E28*L28","b":true,"al":"center","nf":"#,##0"},{"c":"N28","v":690000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O28","v":690000,"f":"=E28*N28","b":true,"al":"center","nf":"#,##0"},{"c":"P28","v":645000,"f":"=MIN(H28,J28,L28,N28)","al":"center","nf":"#,##0"},{"c":"Q28","v":740000,"f":"=MAX(H28,J28,L28,N28)","al":"center","nf":"#,##0"},{"c":"R28","v":0.136445,"f":"=(Q28-P28)/AVERAGE(H28,J28,L28,N28)","b":true,"al":"center","nf":"0.0%"},{"c":"S28","v":"طبيعي ومتوازن","f":"=IF(L28/F28>1.25,\"محمل ومبالغ فيه\",IF(L28/F28<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":24,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B29","v":"BOQ-24","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C29","v":"أنظمة التكييف المركزي المنفصل المخفي Concealed Split شامل مجاري الصاج ومخارج الهواء","bg":"#F8FAFC"},{"c":"D29","v":"طن تبريد","bg":"#F8FAFC","al":"center"},{"c":"E29","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F29","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G29","v":1890000,"f":"=E29*F29","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H29","v":4450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I29","v":2002500,"f":"=E29*H29","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J29","v":4700,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K29","v":2115000,"f":"=E29*J29","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"L29","v":3950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M29","v":1777500,"f":"=E29*L29","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"N29","v":4300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O29","v":1935000,"f":"=E29*N29","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P29","v":3950,"f":"=MIN(H29,J29,L29,N29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"Q29","v":4700,"f":"=MAX(H29,J29,L29,N29)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"R29","v":0.172414,"f":"=(Q29-P29)/AVERAGE(H29,J29,L29,N29)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"S29","v":"طبيعي ومتوازن","f":"=IF(L29/F29>1.25,\"محمل ومبالغ فيه\",IF(L29/F29<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":25,"b":true,"al":"center"},{"c":"B30","v":"BOQ-25","b":true,"al":"center"},{"c":"C30","v":"مصاعد ركاب كهربائية ذكية حمولة 10 ركاب سرعة 1.6 م/ث متكاملة مع الأبواب الأوتوماتيكية"},{"c":"D30","v":"مصعد","al":"center"},{"c":"E30","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F30","v":185000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G30","v":740000,"f":"=E30*F30","b":true,"al":"center","nf":"#,##0"},{"c":"H30","v":195000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"I30","v":780000,"f":"=E30*H30","b":true,"al":"center","nf":"#,##0"},{"c":"J30","v":205000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"K30","v":820000,"f":"=E30*J30","b":true,"al":"center","nf":"#,##0"},{"c":"L30","v":175000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"M30","v":700000,"f":"=E30*L30","b":true,"al":"center","nf":"#,##0"},{"c":"N30","v":190000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"O30","v":760000,"f":"=E30*N30","b":true,"al":"center","nf":"#,##0"},{"c":"P30","v":175000,"f":"=MIN(H30,J30,L30,N30)","al":"center","nf":"#,##0"},{"c":"Q30","v":205000,"f":"=MAX(H30,J30,L30,N30)","al":"center","nf":"#,##0"},{"c":"R30","v":0.156863,"f":"=(Q30-P30)/AVERAGE(H30,J30,L30,N30)","b":true,"al":"center","nf":"0.0%"},{"c":"S30","v":"طبيعي ومتوازن","f":"=IF(L30/F30>1.25,\"محمل ومبالغ فيه\",IF(L30/F30<0.8,\"منخفض جداً ومحروق\",\"طبيعي ومتوازن\"))","b":true,"al":"center"}]},{"r":31,"h":42.0,"cells":[{"c":"A31","v":"الإجمالي العام لكافة بنود المقايسة قبل الضريبة (Total BOQ Amount Exc. VAT)","bg":"#F1F5F9","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F31","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G31","v":17689450,"f":"=SUM(G6:G30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H31","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"I31","v":18731000,"f":"=SUM(I6:I30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J31","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"K31","v":19736550,"f":"=SUM(K6:K30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L31","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"M31","v":16713150,"f":"=SUM(M6:M30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"N31","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"O31","v":18183500,"f":"=SUM(O6:O30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"P31","v":842320,"f":"=SUM(P6:P30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"Q31","v":971235,"f":"=SUM(Q6:Q30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"R31","v":0.181975,"f":"=AVERAGE(R6:R30)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"S31","v":"تسعير تنافسي متوازن","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"تحليل التكاليف والمخاطر","maxRow":27,"maxCol":8,"colWidths":[14.0,36.0,20.0,22.0,13.0,24.0,13.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل هيكل التكاليف المباشرة وغير المباشرة وتشتت الأسعار والمخاطر التعاقدية (Cost Breakdown & Risk Analytics)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تحليل هوامش المقاول، اختبارات حساسية أسعار المواد الخام، ومصفوفة تقييم الملاءة والمخاطر التشغيلية للمتنافسين","bg":"#334155","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: هيكل التكلفة التفصيلية للعطاء الفائز المقترح (Cost Breakdown Structure - Modern Construction BID-03)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"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":"عنصر التكلفة التعاقدي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"النسبة من الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"القيمة التقديرية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"التصنيف الهندسي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ملاحظات التقييم والتحوط المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"تكلفة المواد الإنشائية والتوريدات (Raw Materials & Procurement)"},{"c":"C6","v":0.46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D6","v":7688049,"f":"=C6*'سجل تفريغ وتسعير العطاءات'!$M$31","b":true,"al":"center","nf":"#,##0"},{"c":"E6","v":"تكاليف مباشرة Direct","al":"center"},{"c":"F6","v":"تتضمن الحديد، الخرسانة، البلوك، والمعدات الكهروميكانيكية","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"تكلفة العمالة المباشرة والأطقم الفنية بالموقع (Direct Site Labor)","bg":"#F8FAFC"},{"c":"C7","v":0.22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D7","v":3676893,"f":"=C7*'سجل تفريغ وتسعير العطاءات'!$M$31","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E7","v":"تكاليف مباشرة Direct","bg":"#F8FAFC","al":"center"},{"c":"F7","v":"رواتب وبدلات النجارين والحدادين والمليسين والفنيين","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"تكلفة المعدات والآليات والرافعات البرجية (Heavy Equipment & Plants)"},{"c":"C8","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D8","v":2005578,"f":"=C8*'سجل تفريغ وتسعير العطاءات'!$M$31","b":true,"al":"center","nf":"#,##0"},{"c":"E8","v":"تكاليف مباشرة Direct","al":"center"},{"c":"F8","v":"استهلاك وتشغيل الرافعات، المضخات، والحفارات بالموقع","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"المصاريف الإدارية واللوجستية الموقعية (Site Overheads & Supervision)","bg":"#F8FAFC"},{"c":"C9","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":1337052,"f":"=C9*'سجل تفريغ وتسعير العطاءات'!$M$31","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E9","v":"تكاليف غير مباشرة Indirect","bg":"#F8FAFC","al":"center"},{"c":"F9","v":"مكاتب الموقع، التأمين، الكهرباء، والخدمات المساندة","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"المصاريف العمومية للمركز الرئيسي وهوامش المخاطر (Head Office & Risk)"},{"c":"C10","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":835657.5,"f":"=C10*'سجل تفريغ وتسعير العطاءات'!$M$31","b":true,"al":"center","nf":"#,##0"},{"c":"E10","v":"تكاليف غير مباشرة Indirect","al":"center"},{"c":"F10","v":"نصيب المشروع من الإدارة العامة والتحوط المالي","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"هامش الربح الصافي المستهدف للمقاول (Contractor Net Profit Margin)","bg":"#F8FAFC"},{"c":"C11","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":1169920.5,"f":"=C11*'سجل تفريغ وتسعير العطاءات'!$M$31","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E11","v":"أرباح تعاقدية Profit","bg":"#F8FAFC","al":"center"},{"c":"F11","v":"هامش ربح تنافسي يضمن استدامة التنفيذ وجودة الأعمال","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B12","v":"إجمالي هيكل التكلفة التعاقدية (Total Contract Price Structure)","bg":"#F1F5F9","b":true},{"c":"C12","v":1,"f":"=SUM(C6:C11)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":16713150,"f":"=SUM(D6:D11)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":"100% متوازن","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F12","v":"التوزيع المالي يتوافق مع المعايير الهندسية لجمعية AACE الدولية","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true}]},{"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":""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"ثانياً: اختبار حساسية تقلبات أسعار المواد الأساسية على قيمة العطاء (Commodity Price Sensitivity Analysis)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"مادة البناء الاستراتيجية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C15","v":"الوزن في تكلفة المواد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D15","v":"سيناريو ارتفاع +10%","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E15","v":"سيناريو ارتفاع +20%","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F15","v":"سيناريو انخفاض -10%","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G15","v":"الأثر المالي المتوقع على العطاء","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H15","v":"إجراء التحوط التعاقدي الموصى به","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":1,"b":true,"al":"center"},{"c":"B16","v":"حديد التسليح (Rebar)"},{"c":"C16","v":0.28,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D16","v":0.028,"in":true,"al":"center","nf":"0.0%"},{"c":"E16","v":0.056,"in":true,"al":"center","nf":"0.0%"},{"c":"F16","v":-0.028,"in":true,"al":"center","nf":"0.0%"},{"c":"G16","v":"تأثير جوهري على الهيكل الخرساني"},{"c":"H16","v":"تضمين بند فروق أسعار الحديد في العقد"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"الخرسانة الجاهزة (Ready Mix)","bg":"#F8FAFC"},{"c":"C17","v":0.22,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":0.022,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E17","v":0.044,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"F17","v":-0.022,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G17","v":"تأثير مباشر على صب القواعد والأسقف","bg":"#F8FAFC"},{"c":"H17","v":"تثبيت أسعار التوريد مع محطات الخرسانة","bg":"#F8FAFC"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":3,"b":true,"al":"center"},{"c":"B18","v":"الكابلات والمعدات الكهربائية"},{"c":"C18","v":0.18,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D18","v":0.018,"in":true,"al":"center","nf":"0.0%"},{"c":"E18","v":0.036,"in":true,"al":"center","nf":"0.0%"},{"c":"F18","v":-0.018,"in":true,"al":"center","nf":"0.0%"},{"c":"G18","v":"تأثر بأسعار النحاس العالمية"},{"c":"H18","v":"إصدار أوامر شراء مبكرة وتثبيت الأسعار"}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"المعدات والوقود والديزل","bg":"#F8FAFC"},{"c":"C19","v":0.12,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D19","v":0.012,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E19","v":0.024,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"F19","v":-0.012,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G19","v":"تأثير على حركة النقل والتشغيل الميداني","bg":"#F8FAFC"},{"c":"H19","v":"حساب مصاريف التشغيل ضمن تكلفة الموقع","bg":"#F8FAFC"}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""},{"c":"H20","v":""}]},{"r":21,"h":28.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""}]},{"r":22,"h":38.0,"cells":[{"c":"A22","v":"ثالثاً: مصفوفة تقييم المخاطر التشغيلية والتعاقدية للمتنافسين (Contractual & Operational Risk Scoring)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"كود العطاء","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B23","v":"اسم المقاول المتنافس","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C23","v":"مخاطر التعثر المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D23","v":"مخاطر التأخير الزمني","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E23","v":"مخاطر الجودة والسلامة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F23","v":"درجة المخاطر الإجمالية (من 100)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G23","v":"مستوى الخطر التعاقدي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H23","v":"توصية إدارة المخاطر للترسية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"BID-01","b":true,"al":"center"},{"c":"B24","v":"شركة مقاولات النخبة الكبرى"},{"c":"C24","v":22,"in":true,"al":"center"},{"c":"D24","v":25,"in":true,"al":"center"},{"c":"E24","v":20,"in":true,"al":"center"},{"c":"F24","v":22.333333,"f":"=AVERAGE(C24:E24)","b":true,"al":"center","nf":"0.0"},{"c":"G24","v":"منخفض Low Risk","b":true,"al":"center"},{"c":"H24","v":"ملاءة مالية عالية وسجل أعمال ممتاز"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"BID-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B25","v":"مجموعة الرواد العامة","bg":"#F8FAFC"},{"c":"C25","v":35,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D25","v":42,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"E25","v":38,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F25","v":38.333333,"f":"=AVERAGE(C25:E25)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"G25","v":"متوسط Medium Risk","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H25","v":"تزامن عدة مشاريع قد يضغط الجدول الزمني","bg":"#F8FAFC"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"BID-03","b":true,"al":"center"},{"c":"B26","v":"شركة الإنشاءات الحديثة"},{"c":"C26","v":18,"in":true,"al":"center"},{"c":"D26","v":22,"in":true,"al":"center"},{"c":"E26","v":16,"in":true,"al":"center"},{"c":"F26","v":18.666667,"f":"=AVERAGE(C26:E26)","b":true,"al":"center","nf":"0.0"},{"c":"G26","v":"منخفض جداً Low Risk","b":true,"al":"center"},{"c":"H26","v":"أفضل توافق فني وتكلفة منافسة وفريق مكرس"}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"BID-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B27","v":"شركة التشييد المتقدم","bg":"#F8FAFC"},{"c":"C27","v":48,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D27","v":52,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"E27","v":45,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F27","v":48.333333,"f":"=AVERAGE(C27:E27)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"G27","v":"مرتفع High Risk","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H27","v":"ضعف نسبي في المعدات المملوكة والتأمين","bg":"#F8FAFC"}]}]}]}