{"slug":"variation-order-log","sheets":[{"name":"سجل أوامر التغيير والمؤشرات","maxRow":20,"maxCol":10,"colWidths":[12.0,14.0,60.0,22.0,24.0,24.0,18.0,16.0,18.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل ومتابعة أوامر التغيير للمشاريع الإنشائية (VARIATION ORDER LOG - VO)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"وثيقة تشغيلية لحصر التعديلات والمطالبات المالية والزمنية وضبط نسبة التغيير التراكمية وفق اشتراطات عقد الفيديك (البند 13)","bg":"#334155","fg":"#FFFFFF","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"مشروع إنشاء وتشييد المجمع التجاري الإداري","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"قيمة العقد الأصلية:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G4","v":25000000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"I4","v":"المدة الأصلية:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"J4","v":"720 يوماً","b":true,"al":"center"}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""},{"c":"I5","v":""},{"c":"J5","v":""}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"قيمة العقد الأصلية","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C6","v":"إجمالي التغييرات المعتمدة","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E6","v":"صافي قيمة العقد المعدلة","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"G6","v":"نسبة التغيير التراكمية","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"I6","v":"إجمالي التمديد الزمني المعتمد","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":7,"h":42.0,"cells":[{"c":"A7","v":25000000,"f":"=G4","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"C7","v":3715000,"f":"=SUMIF(H10:H25, \"معتمد\", F10:F25)","bg":"#F8FAFC","fg":"#166534","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"E7","v":28715000,"f":"=A7+C7","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"G7","v":0.1486,"f":"=C7/A7","bg":"#F8FAFC","fg":"#B45309","b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"I7","v":109,"f":"=SUMIF(H10:H25, \"معتمد\", G10:G25)","bg":"#F8FAFC","b":true,"al":"center","nf":"0\" يوماً\"","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":""}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":"رقم الأمر","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"تاريخ الطلب","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"البيان والتوصيف الفني للتغيير","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"سبب ومصدر التغيير","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"القيمة المطالب بها (ر.س)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"القيمة المعتمدة (ر.س)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"التمديد الزمني (يوم)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"حالة الاعتماد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"مرجع الاستشاري","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"ملاحظات الأثر الإنشائي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"VO-001","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B10","v":"2026-02-15","al":"center"},{"c":"C10","v":"تعديل تصميم الأساسات من قواعد منفصلة إلى لبشة مسلحة بالبدروم نظراً لارتفاع منسوب المياه الجوفية"},{"c":"D10","v":"تعديل استشاري / عوائق موقع"},{"c":"E10","v":850000,"in":true,"nf":"#,##0.00"},{"c":"F10","v":780000,"in":true,"nf":"#,##0.00"},{"c":"G10","v":21,"in":true,"al":"center"},{"c":"H10","v":"معتمد","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I10","v":"CR-STR-012","al":"center"},{"c":"J10","v":"تم اعتماد فرق كميات الخرسانة وحديد التسليح"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"VO-002","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B11","v":"2026-03-20","al":"center"},{"c":"C11","v":"إضافة شبكة إطفاء متطورة برذاذ الماء وضواغط غاز FM200 بغرف المحولات والمولدات"},{"c":"D11","v":"اشتراطات الدفاع المدني"},{"c":"E11","v":420000,"in":true,"nf":"#,##0.00"},{"c":"F11","v":395000,"in":true,"nf":"#,##0.00"},{"c":"G11","v":14,"in":true,"al":"center"},{"c":"H11","v":"معتمد","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I11","v":"CR-MEP-005","al":"center"},{"c":"J11","v":"متطلب ترخيص الدفاع المدني الجديد"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"VO-003","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B12","v":"2026-04-10","al":"center"},{"c":"C12","v":"ترقية تشطيبات الواجهات الخارجية من دهان بروفايل إلى كلادينج وزجاج استركشر مزدوج Low-E"},{"c":"D12","v":"طلب المالك (Owner Request)"},{"c":"E12","v":1250000,"in":true,"nf":"#,##0.00"},{"c":"F12","v":1150000,"in":true,"nf":"#,##0.00"},{"c":"G12","v":30,"in":true,"al":"center"},{"c":"H12","v":"معتمد","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I12","v":"CR-ARC-018","al":"center"},{"c":"J12","v":"تحسين الهوية المعمارية ورفع كفاءة الطاقة"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"VO-004","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B13","v":"2026-05-05","al":"center"},{"c":"C13","v":"تعديل مسارات دكتات التكييف وشبكات الصرف لتعارضها مع كمرات الهيكل الإنشائي بالدور الأرضي"},{"c":"D13","v":"خطأ تنسيق مخططات (Clash)"},{"c":"E13","v":95000,"in":true,"nf":"#,##0.00"},{"c":"F13","v":0,"in":true,"nf":"#,##0.00"},{"c":"G13","v":0,"in":true,"al":"center"},{"c":"H13","v":"مرفوض","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center"},{"c":"I13","v":"CR-MEP-009","al":"center"},{"c":"J13","v":"يتحمل المقاول تكلفة عدم التنسيق المسبق"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"VO-005","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B14","v":"2026-06-18","al":"center"},{"c":"C14","v":"إضافة مصعد بنورامي إضافي يخدم صالة البهو الرئيسية والأدوار التجارية"},{"c":"D14","v":"طلب المالك (Owner Request)"},{"c":"E14","v":620000,"in":true,"nf":"#,##0.00"},{"c":"F14","v":580000,"in":true,"nf":"#,##0.00"},{"c":"G14","v":15,"in":true,"al":"center"},{"c":"H14","v":"معتمد","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I14","v":"CR-ARC-024","al":"center"},{"c":"J14","v":"معتمد مع تمديد زمني للأعمال الإنشائية للمصعد"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"VO-006","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B15","v":"2026-07-22","al":"center"},{"c":"C15","v":"زيادة سمك طبقة العزل المائي لسطح المبنى مع نظام حماية حرارية وفق كود SBC 601"},{"c":"D15","v":"متطلب كود الطاقة السعودي"},{"c":"E15","v":185000,"in":true,"nf":"#,##0.00"},{"c":"F15","v":175000,"in":true,"nf":"#,##0.00"},{"c":"G15","v":7,"in":true,"al":"center"},{"c":"H15","v":"معتمد","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I15","v":"CR-FIN-031","al":"center"},{"c":"J15","v":"مطابق لاشتراطات العزل الحراري المحدثة"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"VO-007","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B16","v":"2026-08-30","al":"center"},{"c":"C16","v":"نقل خطوط صرف وكابلات كهرباء بلدية غير موثقة اكتشفت أثناء أعمال حفر السور الخارجي"},{"c":"D16","v":"عوائق موقع غير منظورة"},{"c":"E16","v":210000,"in":true,"nf":"#,##0.00"},{"c":"F16","v":195000,"in":true,"nf":"#,##0.00"},{"c":"G16","v":10,"in":true,"al":"center"},{"c":"H16","v":"معتمد","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I16","v":"CR-CIV-042","al":"center"},{"c":"J16","v":"تم الفحص المشترك مع طوارئ البلدية"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"VO-008","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B17","v":"2026-09-15","al":"center"},{"c":"C17","v":"تغيير نوعية أرضيات الرخام للبهو من ترافنتين إلى ماربل إيطالي ستاتوريو فاخر"},{"c":"D17","v":"طلب المالك (Owner Request)"},{"c":"E17","v":480000,"in":true,"nf":"#,##0.00"},{"c":"F17","v":440000,"in":true,"nf":"#,##0.00"},{"c":"G17","v":12,"in":true,"al":"center"},{"c":"H17","v":"معتمد","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"I17","v":"CR-FIN-049","al":"center"},{"c":"J17","v":"معتمد مع خصم قيمة الرخام التعاقدي القديم"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"VO-009","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B18","v":"2026-10-02","al":"center"},{"c":"C18","v":"أعمال إنارة ديكورية وتنسيق حدائق خارجية إضافية (Landscaping & Smart Lighting)"},{"c":"D18","v":"طلب المالك (Owner Request)"},{"c":"E18","v":340000,"in":true,"nf":"#,##0.00"},{"c":"F18","v":0,"in":true,"nf":"#,##0.00"},{"c":"G18","v":0,"in":true,"al":"center"},{"c":"H18","v":"قيد الدراسة","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center"},{"c":"I18","v":"CR-REV-011","al":"center"},{"c":"J18","v":"جاري دراسة التسعير بالمكتب الفني"}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""},{"c":"I19","v":""},{"c":"J19","v":""}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"الإجمالي التراكمي لأوامر التغيير (Total Variations)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E20","v":4450000,"f":"=SUM(E10:E19)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"nf":"#,##0.00"},{"c":"F20","v":3715000,"f":"=SUM(F10:F19)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"nf":"#,##0.00"},{"c":"G20","v":109,"f":"=SUM(G10:G19)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"0\" يوماً\""},{"c":"H20","v":"صافي نسبة التغيير: 14.9%","f":"=\"صافي نسبة التغيير: \" & TEXT(F20/G4, \"0.00%\")","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"نموذج أمر تغيير تفصيلي","maxRow":23,"maxCol":7,"colWidths":[8.0,45.0,12.0,14.0,18.0,22.0,30.0],"rows":[{"r":1,"h":50.0,"cells":[{"c":"A1","v":"طلب واعتماد أمر تغيير تعاقدي (VARIATION ORDER PROPOSAL & APPROVAL)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"وفقاً لاشتراطات عقد مقاولة البناء والتشييد (عقد الفيديك - البند 13)","bg":"#334155","fg":"#FFFFFF","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم أمر التغيير:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B4","v":"VO-003 (Rev. 01)","cs":2},{"skip":true},{"c":"D4","v":"تاريخ التقديم:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E4","v":"2026/04/10م","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"اسم المشروع:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B5","v":"مشروع إنشاء وتشييد المجمع التجاري الإداري","cs":2},{"skip":true},{"c":"D5","v":"رقم العقد الإنشائي:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E5","v":"CON-2026-881","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"المقاول العام:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B6","v":"شركة البنيان المتطورة للمقاولات العامة","cs":2},{"skip":true},{"c":"D6","v":"الاستشاري المشرف:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E6","v":"المكتب الهندسي الاستشاري المتحد","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"الجهة الطالبة للتغيير:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B7","v":"صاحب العمل / المالك (Employer)","cs":2},{"skip":true},{"c":"D7","v":"الأثر على المسار الحرج:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E7","v":"نعم - تمديد مدة الإنجاز بمقدار 30 يوماً","cs":3},{"skip":true},{"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":""}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"التوصيف الفني للأعمال الإضافية والتعديلات المطلوبة (Technical Scope of Variation)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"تعديل تشطيبات الواجهات الخارجية للأبراج من دهان بروفايل تقليدي إلى واجهات زجاجية مزدوجة معزولة حرارياً (Curtain Wall - Double Glazed Low-E) مع إطارات ألومنيوم حراري وشرائح تكسية كلادينج مقاومة للحريق A2 وفق المخططات المعمارية المحدثة ARC-DET-501 وتوصيات كود البناء السعودي لترشيد الطاقة SBC 601.","rs":2,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"بيان عنصر التكلفة للتغيير","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"الكمية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"سعر الوحدة (ر.س)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"إجمالي القيمة (ر.س)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"السند التعاقدي / الملاحظات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":1,"al":"center"},{"c":"B14","v":"توريد وتركيب واجهات زجاجية كيرتن وول مزدوج Low-E مع الإكسسوارات"},{"c":"C14","v":"م2","al":"center"},{"c":"D14","v":850,"in":true,"nf":"#,##0.00"},{"c":"E14","v":950,"in":true,"nf":"#,##0.00"},{"c":"F14","v":807500,"f":"=D14*E14","nf":"#,##0.00"},{"c":"G14","v":"سعر جديد معتمد بالتحليل"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":2,"al":"center"},{"c":"B15","v":"توريد وتركيب شرائح كلادينج ألومنيوم مقاوم للحريق كلاس A2 سماكة 4 مم"},{"c":"C15","v":"م2","al":"center"},{"c":"D15","v":420,"in":true,"nf":"#,##0.00"},{"c":"E15","v":480,"in":true,"nf":"#,##0.00"},{"c":"F15","v":201600,"f":"=D15*E15","nf":"#,##0.00"},{"c":"G15","v":"سعر جديد معتمد بالتحليل"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":3,"al":"center"},{"c":"B16","v":"إلغاء وخصم بند دهان الواجهات الخارجية البروفايل التعاقدي القديم"},{"c":"C16","v":"م2","al":"center"},{"c":"D16","v":-1270,"in":true,"nf":"#,##0.00"},{"c":"E16","v":45,"in":true,"nf":"#,##0.00"},{"c":"F16","v":-57150,"f":"=D16*E16","nf":"#,##0.00"},{"c":"G16","v":"خصم مباشر من المقايسة الأصلية"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":4,"al":"center"},{"c":"B17","v":"تعديل فتحات ومحاور التثبيت الخرسانية واستخدام براغي ستانلس ستيل"},{"c":"C17","v":"مقطوع","al":"center"},{"c":"D17","v":1,"in":true,"nf":"#,##0.00"},{"c":"E17","v":35000,"in":true,"nf":"#,##0.00"},{"c":"F17","v":35000,"f":"=D17*E17","nf":"#,##0.00"},{"c":"G17","v":"أعمال تدعيم وتثبيت إنشائي"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":5,"al":"center"},{"c":"B18","v":"مصاريف إشراف موقع ومعدات رفع وسقالات معلقة إضافية"},{"c":"C18","v":"مقطوع","al":"center"},{"c":"D18","v":1,"in":true,"nf":"#,##0.00"},{"c":"E18","v":45000,"in":true,"nf":"#,##0.00"},{"c":"F18","v":45000,"f":"=D18*E18","nf":"#,##0.00"},{"c":"G18","v":"معدات تشغيل إضافية للمدة"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"صافي قيمة التغيير المقترحة قبل الضريبة (Net Variation Amount)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F19","v":1031950,"f":"=SUM(F14:F18)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"nf":"#,##0.00 \"ر.س\""},{"c":"G19","v":"القيمة المعتمدة نهائياً","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"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":""}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"الاعتمادات والتواقيع الرسمية لأطراف التعاقد (Approval & Authorization Signatures)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"إعداد المقاول العام\n(Contractor PM)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"C22","v":"توصية مهندس الاستشاري\n(Supervising Consultant)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"E22","v":"اعتماد مدير المشروع للمالك\n(Employer Representative)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"G22","v":"الختم الرسمي للمشروع\n(Official Stamp)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"م. أحمد عبد العزيز\nالتاريخ: 2026/04/10م","al":"center","cs":2},{"skip":true},{"c":"C23","v":"م. شريف القاضي\nالتاريخ: 2026/04/15م","al":"center","cs":2},{"skip":true},{"c":"E23","v":"م. خالد بن سلطان\nالتاريخ: 2026/04/20م","al":"center","cs":2},{"skip":true},{"c":"G23","v":"معتمد رسمياً","al":"center"}]}]}]}