<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:dt="uuid:C2F41010-65B3-11d1-A29F-00AA00C14882"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Author>Khoula Al Balushi</Author>
  <LastAuthor>Khoula Al Balushi</LastAuthor>
  <Created>2024-12-18T07:19:49Z</Created>
  <LastSaved>2026-04-28T19:14:50Z</LastSaved>
  <Version>16.00</Version>
 </DocumentProperties>
 <CustomDocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_Enabled dt:dt="string">true</MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_Enabled>
  <MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_SetDate dt:dt="string">2025-11-21T04:58:42Z</MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_SetDate>
  <MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_Method dt:dt="string">Privileged</MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_Method>
  <MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_Name dt:dt="string">Internal</MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_Name>
  <MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_SiteId dt:dt="string">988f94be-7208-4701-8289-28a718608374</MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_SiteId>
  <MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_ActionId dt:dt="string">49f1155a-9ac1-4ad6-8895-4a667479e626</MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_ActionId>
  <MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_ContentBits dt:dt="string">3</MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_ContentBits>
  <MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_Tag dt:dt="string">10, 0, 1, 1</MSIP_Label_096ad74c-a235-47e7-a91d-3632a6f1d5fb_Tag>
 </CustomDocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>10300</WindowHeight>
  <WindowWidth>19420</WindowWidth>
  <WindowTopX>32767</WindowTopX>
  <WindowTopY>32767</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s16" ss:Name="Normal 2">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s17" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="11" ss:Color="#FFFFFF"
    ss:Bold="1"/>
   <Interior ss:Color="#3B577A" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
  </Style>
  <Style ss:ID="s19">
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s20">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Aptos Narrow" x:Family="Swiss" ss:Size="11"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s21">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Aptos Narrow" x:Family="Swiss" ss:Size="11"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s24">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"
    ss:ReadingOrder="RightToLeft"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12" ss:Color="#000000"
    ss:Bold="1"/>
  </Style>
  <Style ss:ID="s25" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="18" ss:Color="#FFFFFF"
    ss:Bold="1"/>
   <Interior ss:Color="#3B577A" ss:Pattern="Solid"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="2026" ss:RightToLeft="1">
  <Table ss:ExpandedColumnCount="8" ss:ExpandedRowCount="15" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="14.5">
   <Column ss:Index="2" ss:AutoFitWidth="0" ss:Width="98"/>
   <Column ss:AutoFitWidth="0" ss:Width="72"/>
   <Column ss:AutoFitWidth="0" ss:Width="211.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="236"/>
   <Column ss:AutoFitWidth="0" ss:Width="294"/>
   <Column ss:AutoFitWidth="0" ss:Width="274.5" ss:Span="1"/>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="23">
    <Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s25"><Data ss:Type="String">إدارة البيانات والإحصاء</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14" ss:StyleID="s18">
    <Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s24"><Data ss:Type="String">ميزانية المؤسسة 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14" ss:StyleID="s18">
    <Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s24"><Data ss:Type="String">EHS Budget 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="35.5">
    <Cell ss:Index="4" ss:StyleID="s17"><Data ss:Type="String">الفئات المالية&#10;Financial Categories</Data></Cell>
    <Cell ss:StyleID="s17"><Data ss:Type="String">إجمالي &#10;Total </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="35.5">
    <Cell ss:Index="4" ss:StyleID="s17"><Data ss:Type="String">الإيرادات&#10;Revenues</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">646550000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="35.5">
    <Cell ss:Index="4" ss:StyleID="s17"><Data ss:Type="String">الرواتب&#10;Salaries</Data></Cell>
    <Cell ss:StyleID="s21"><Data ss:Type="Number">2609564000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="35.5">
    <Cell ss:Index="4" ss:StyleID="s17"><Data ss:Type="String">المصروفات التشغيلية&#10;Operating Expenses</Data></Cell>
    <Cell ss:StyleID="s21"><Data ss:Type="Number">2128621000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="35.5">
    <Cell ss:Index="4" ss:StyleID="s17"><Data ss:Type="String">المصروفات الأخرى&#10;Other Expenses</Data></Cell>
    <Cell ss:StyleID="s21"><Data ss:Type="Number">77000</Data></Cell>
   </Row>
   <Row ss:Height="28.5">
    <Cell ss:Index="4" ss:StyleID="s17"><Data ss:Type="String">الأصول&#10;Assets</Data></Cell>
    <Cell ss:StyleID="s21"><Data ss:Type="Number">330360000</Data></Cell>
   </Row>
   <Row ss:Index="15">
    <Cell ss:Index="5" ss:StyleID="s19"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3"
     x:Data="&amp;C&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;12&amp;K0000FF Classification: Internal "/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Selected/>
   <DisplayRightToLeft/>
   <DoNotDisplayGridlines/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>4</ActiveRow>
     <ActiveCol>3</ActiveCol>
     <RangeSelection>R5C4:R5C5</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
