{"slug":"variation-order-request-and-log","sheets":[{"name":"سجل_أوامر_التغيير_VO_Log","maxRow":21,"maxCol":11,"colWidths":[10.0,16.0,14.0,48.0,22.0,18.0,18.0,14.0,14.0,15.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل أوامر التغيير والمطالبات المالية والزمنية للمشروع (VARIATION ORDER MASTER LOG)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"وفقاً لأحكام المادة 13 من عقد الفيديك (FIDIC Red Book) ونظام المنافسات والمشتريات الحكومية | يوثق الأثر المالي والتمديد الزمني المعتمد","bg":"#2563EB","fg":"#E2E8F0","al":"center","cs":11},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"قيمة العقد الأصلية","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"إجمالي الأوامر المعتمدة","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"القيمة التعاقدية المعدلة","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"التمديد الزمني الإجمالي","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":15000000,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0 \"ر.س\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":3316000,"f":"=SUM(G10:G25)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0 \"ر.س\"","cs":3},{"skip":true},{"skip":true},{"c":"G5","v":18316000,"f":"=A5+D5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0 \"ر.س\"","cs":2},{"skip":true},{"c":"I5","v":122,"f":"=SUM(I10:I25)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0 \"يوم\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ريال سعودي معتمد","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D6","v":"إجمالي الإضافات","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G6","v":"قيمة العقد المحدثة","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I6","v":"يوم تقويمي معتمد","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":20.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""}]},{"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":""}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"رقم أمر التغيير","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"تاريخ التقديم","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"توصيف التغيير الهندسي والبنود المعدلة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"سبب أمر التغيير","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"القيمة المطلوبة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"القيمة المعتمدة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"نسبة الأثر %","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"التمديد الزمني","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"حالة الاعتماد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"رقم الاعتماد الرسمي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":1,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"VO-001","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"2026/02/10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"إحلال تربة إضافية بعمق 1.50م نتيجة ظهور مياه جوفية غير متوقعة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E10","v":"ظروف موقعية غير منظورة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F10","v":240000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G10","v":210000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H10","v":0,"f":"=G10/$A$5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I10","v":14,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J10","v":"معتمد نهائياً","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"K10","v":"APPR-2026-012","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":2,"fg":"#1E293B","al":"center"},{"c":"B11","v":"VO-002","fg":"#1E293B","al":"center"},{"c":"C11","v":"2026/03/15","fg":"#1E293B","al":"center"},{"c":"D11","v":"تعديل المخطط المعماري للدور الأرضي ودمج صالات الاستقبال بناءً على رغبة المالك","fg":"#1E293B"},{"c":"E11","v":"طلب المالك / العميل","fg":"#1E293B","al":"center"},{"c":"F11","v":185000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G11","v":175000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H11","v":0,"f":"=G11/$A$5","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I11","v":7,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J11","v":"معتمد نهائياً","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"K11","v":"APPR-2026-025","fg":"#1E293B","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":3,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"VO-003","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C12","v":"2026/04/05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":"ترقية مواصفات عزل الواجهات الخارجية إلى صوف صخري عالي الكثافة 100 كجم/م3","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E12","v":"تحسين كفاءة الطاقة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F12","v":320000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G12","v":290000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H12","v":0,"f":"=G12/$A$5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I12","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J12","v":"معتمد نهائياً","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"K12","v":"APPR-2026-038","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"fg":"#1E293B","al":"center"},{"c":"B13","v":"VO-004","fg":"#1E293B","al":"center"},{"c":"C13","v":"2026/05/20","fg":"#1E293B","al":"center"},{"c":"D13","v":"إضافة نظام تحكم مركزي ذكي (BMS) للإنارة والتكييف لم يكن مدرجاً بالمقايسة","fg":"#1E293B"},{"c":"E13","v":"إضافة نطاق عمل جديد","fg":"#1E293B","al":"center"},{"c":"F13","v":450000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G13","v":420000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H13","v":0,"f":"=G13/$A$5","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I13","v":21,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J13","v":"معتمد نهائياً","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"K13","v":"APPR-2026-051","fg":"#1E293B","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"VO-005","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C14","v":"2026/06/12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":"تعديل مسار كابلات الجهد المتوسط الرئيسية بالتنسيق مع شركة الكهرباء","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E14","v":"متطلبات جهات خدمية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F14","v":95000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G14","v":88000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H14","v":0,"f":"=G14/$A$5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I14","v":5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J14","v":"معتمد نهائياً","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"K14","v":"APPR-2026-064","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":6,"fg":"#1E293B","al":"center"},{"c":"B15","v":"VO-006","fg":"#1E293B","al":"center"},{"c":"C15","v":"2026/07/08","fg":"#1E293B","al":"center"},{"c":"D15","v":"استبدال أرضيات السيراميك بجرانيت طبيعي سمك 2 سم لكامل الممرات والمصاعد","fg":"#1E293B"},{"c":"E15","v":"طلب المالك / العميل","fg":"#1E293B","al":"center"},{"c":"F15","v":380000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G15","v":350000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H15","v":0,"f":"=G15/$A$5","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I15","v":10,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J15","v":"معتمد نهائياً","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"K15","v":"APPR-2026-079","fg":"#1E293B","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":7,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B16","v":"VO-007","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C16","v":"2026/08/18","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":"أعمال تقوية حديد كمرات السقف لتحمل وحدات التكييف الإضافية فوق السطح","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E16","v":"تعديل إنشائي تصحيحي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F16","v":140000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G16","v":125000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H16","v":0,"f":"=G16/$A$5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I16","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J16","v":"معتمد نهائياً","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"K16","v":"APPR-2026-092","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":8,"fg":"#1E293B","al":"center"},{"c":"B17","v":"VO-008","fg":"#1E293B","al":"center"},{"c":"C17","v":"2026/09/25","fg":"#1E293B","al":"center"},{"c":"D17","v":"توفير بوابات دخول إلكترونية ومصاعد إضافية لخدمة كبار الشخصيات","fg":"#1E293B"},{"c":"E17","v":"إضافة نطاق عمل جديد","fg":"#1E293B","al":"center"},{"c":"F17","v":520000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G17","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H17","v":0,"f":"=G17/$A$5","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I17","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J17","v":"تحت الدراسة الفنية","bg":"#FEF3C7","fg":"#1E293B","al":"center"},{"c":"K17","v":"PENDING-08","fg":"#1E293B","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":9,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B18","v":"VO-009","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C18","v":"2026/10/02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D18","v":"أعمال رصف وتنسيق الموقع العام الخارجي (Hardscape) خارج حدود العقد","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E18","v":"طلب المالك / العميل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F18","v":310000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G18","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H18","v":0,"f":"=G18/$A$5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I18","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J18","v":"مراجعة الاستشاري","bg":"#FEF3C7","fg":"#1E293B","al":"center"},{"c":"K18","v":"PENDING-09","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":10,"fg":"#1E293B","al":"center"},{"c":"B19","v":"VO-010","fg":"#1E293B","al":"center"},{"c":"C19","v":"2026/10/08","fg":"#1E293B","al":"center"},{"c":"D19","v":"توريد وتركيب شبكة ري أوتوماتيكية للحدائق والمساحات الخضراء","fg":"#1E293B"},{"c":"E19","v":"قيمة مضافة للمشروع","fg":"#1E293B","al":"center"},{"c":"F19","v":115000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G19","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"H19","v":0,"f":"=G19/$A$5","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"I19","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"يوم\""},{"c":"J19","v":"تحت الدراسة الفنية","bg":"#FEF3C7","fg":"#1E293B","al":"center"},{"c":"K19","v":"PENDING-10","fg":"#1E293B","al":"center"}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""},{"c":"H20","v":""},{"c":"I20","v":""},{"c":"J20","v":""},{"c":"K20","v":""}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"","bg":"#FEF3C7","al":"center"},{"c":"B21","v":"","bg":"#FEF3C7","al":"center"},{"c":"C21","v":"","bg":"#FEF3C7","al":"center"},{"c":"D21","v":"الإجمالي التراكمي لأوامر التغيير (TOTALS)","bg":"#FEF3C7","b":true},{"c":"E21","v":"","bg":"#FEF3C7","al":"center"},{"c":"F21","v":2755000,"f":"=SUM(F10:F20)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G21","v":1658000,"f":"=SUM(G10:G20)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"H21","v":0,"f":"=G21/$A$5","bg":"#FEF3C7","b":true,"al":"center","nf":"0.00%"},{"c":"I21","v":61,"f":"=SUM(I10:I20)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0 \"يوم\""},{"c":"J21","v":"","bg":"#FEF3C7","al":"center"},{"c":"K21","v":"","bg":"#FEF3C7","al":"center"}]}]},{"name":"نموذج_تسعير_أمر_التغيير_VO_004","maxRow":22,"maxCol":7,"colWidths":[10.0,48.0,12.0,14.0,18.0,18.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج تحليل وتسعير أمر التغيير الإنشائي (VARIATION ORDER PRICING BREAKDOWN)","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":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"اسم المشروع:","bg":"#F1F5F9","b":true},{"c":"B3","v":"مشروع إنشاء وتشييد المجمع التجاري والسكني","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E3","v":"رقم أمر التغيير:","bg":"#F1F5F9","b":true},{"c":"F3","v":"VO-004","fg":"#1E293B","cs":2},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"المقاول العام:","bg":"#F1F5F9","b":true},{"c":"B4","v":"شركة البنيان المتطورة للمقاولات العامة","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"تاريخ التقديم:","bg":"#F1F5F9","b":true},{"c":"F4","v":"2026/05/20م","fg":"#1E293B","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"موضوع التغيير:","bg":"#F1F5F9","b":true},{"c":"B5","v":"إضافة نظام تحكم مركزي ذكي (BMS) للإنارة والتكييف","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"المهندس الاستشاري:","bg":"#F1F5F9","b":true},{"c":"F5","v":"مكتب دار الهندسة للإشراف","fg":"#1E293B","cs":2},{"skip":true}]},{"r":6,"h":18.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""}]},{"r":7,"h":40.0,"cells":[{"c":"A7","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"بيان وتوصيف بنود التكلفة المباشرة (Direct Cost Items)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"الكمية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"سعر الوحدة المباشر","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"إجمالي التكلفة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"المستند الثبوتي / الفاتورة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"أولاً: تكلفة المواد والتجهيزات المباشرة (Direct Materials)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":1,"fg":"#1E293B","al":"center"},{"c":"B9","v":"لوحات تحكم ذكية رقمية DDC Panels مع كروت الربط الشبكي","fg":"#1E293B"},{"c":"C9","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D9","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E9","v":14500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F9","v":116000,"f":"=D9*E9","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G9","v":"عرض أسعار المورد المعتمد Q-882","fg":"#1E293B","al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":2,"fg":"#1E293B","al":"center"},{"c":"B10","v":"حساسات حرارة ورطوبة وضغط تفاضلي رقمية قياسية","fg":"#1E293B"},{"c":"C10","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"D10","v":120,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E10","v":450,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F10","v":54000,"f":"=D10*E10","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G10","v":"كتالوج وفاتورة التوريد C-104","fg":"#1E293B","al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":3,"fg":"#1E293B","al":"center"},{"c":"B11","v":"كابلات نقل إشارة وشبكات معزولة شيلدد Cat6A و RS485","fg":"#1E293B"},{"c":"C11","v":"متر","fg":"#1E293B","al":"center"},{"c":"D11","v":3500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E11","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F11","v":63000,"f":"=D11*E11","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G11","v":"فاتورة مصنع الكابلات السعودية","fg":"#1E293B","al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"ثانياً: تكلفة العمالة المباشرة والتركيب والبرمجة (Labor & Engineering)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":4,"fg":"#1E293B","al":"center"},{"c":"B13","v":"أعمال سحب الكابلات وتثبيت الحوامل والمواسير الموقعية","fg":"#1E293B"},{"c":"C13","v":"متر","fg":"#1E293B","al":"center"},{"c":"D13","v":3500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E13","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F13","v":42000,"f":"=D13*E13","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G13","v":"مسير مصنعيات مقاول الباطن","fg":"#1E293B","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"fg":"#1E293B","al":"center"},{"c":"B14","v":"مهندس برمجة أنظمة تحكم وتشغيل واختبارات تكامل (Commissioning)","fg":"#1E293B"},{"c":"C14","v":"يوم عمل","fg":"#1E293B","al":"center"},{"c":"D14","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E14","v":1200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F14","v":30000,"f":"=D14*E14","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G14","v":"سعر يومية مهندس البرمجة المعتمد","fg":"#1E293B","al":"center"}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"إجمالي التكلفة المباشرة (Total Direct Cost)","bg":"#F1F5F9","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":305000,"f":"=SUM(F9:F11)+SUM(F13:F14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G16","v":"","bg":"#F1F5F9","al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"المصاريف الإدارية والموقع غير المباشرة (Site Overheads 10%)","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":30500,"f":"=F16*0.10","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G17","v":"","al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"هامش ربح المقاول العام (Contractor Profit Margin 10%)","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":33550,"f":"=(F16+F17)*0.10","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G18","v":"","al":"center"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"المخاطر والتأمينات الهندسية (Risk & Contingency 3%)","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F19","v":9150,"f":"=F16*0.03","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G19","v":"","al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"إجمالي قيمة أمر التغيير قبل الضريبة (Subtotal Before VAT)","bg":"#FEF3C7","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F20","v":378200,"f":"=F16+F17+F18+F19","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G20","v":"","bg":"#FEF3C7","al":"center"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"ضريبة القيمة المضافة (VAT 15%)","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F21","v":56730,"f":"=F20*0.15","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س\""},{"c":"G21","v":"","al":"center"}]},{"r":22,"h":42.0,"cells":[{"c":"A22","v":"القيمة الإجمالية الصافية المستحقة لأمر التغيير (GRAND TOTAL)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F22","v":434930,"f":"=F20+F21","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G22","v":"","bg":"#1E3A8A","al":"center"}]}]},{"name":"قواعد_الأسعار_المعيارية_Rates","maxRow":12,"maxCol":5,"colWidths":[14.0,42.0,16.0,22.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول قواعد وأسعار المعدات والعمالة والمصنعيات المعتمدة للتحليل (BASE RATES SETUP)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"كود البند","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"بيان وتوصيف المورد أو الكادر الهندسي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"الوحدة القياسية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"سعر الوحدة المعتمد (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"ملاحظات الكود والاعتماد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"R-ENG-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B4","v":"مهندس موقع أول (Senior Site Engineer)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C4","v":"يومية (8 ساعات)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D4","v":950,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E4","v":"شامل البدلات والمواصلات","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"R-ENG-02","fg":"#1E293B","al":"center"},{"c":"B5","v":"مهندس برمجة وتحكم (Automation Engineer)","fg":"#1E293B"},{"c":"C5","v":"يومية (8 ساعات)","fg":"#1E293B","al":"center"},{"c":"D5","v":1200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E5","v":"متخصص في بروتوكولات BACnet/Modbus","fg":"#1E293B"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"R-LAB-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"فني تمديدات كهربائية وكابلات ماهر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"يومية (8 ساعات)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":250,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E6","v":"فني معتمد من الهيئة السعودية للمهندسين","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"R-LAB-02","fg":"#1E293B","al":"center"},{"c":"B7","v":"عامل مساعد (Helper / Labor)","fg":"#1E293B"},{"c":"C7","v":"يومية (8 ساعات)","fg":"#1E293B","al":"center"},{"c":"D7","v":140,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E7","v":"شامل الإقامة والتأمين الطبي","fg":"#1E293B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"R-EQP-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"رافعة شوكية 5 طن (Forklift)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"ساعة تشغيل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":180,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E8","v":"شامل السائق والوقود","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"R-EQP-02","fg":"#1E293B","al":"center"},{"c":"B9","v":"سقالة متحركة كهربائية (Scissor Lift 12m)","fg":"#1E293B"},{"c":"C9","v":"يومية تأجير","fg":"#1E293B","al":"center"},{"c":"D9","v":350,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E9","v":"مفحوصة ومعتمدة من جهة خارجية ثالثة","fg":"#1E293B"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"R-MAT-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"خرسانة جاهزة رتبة C35 مقاومة للأملاح","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"متر مكعب","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":265,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E10","v":"محطة خرسانة معتمدة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"R-MAT-02","fg":"#1E293B","al":"center"},{"c":"B11","v":"حديد تسليح عالي الإجهاد فئة 420 ملم","fg":"#1E293B"},{"c":"C11","v":"طن متري","fg":"#1E293B","al":"center"},{"c":"D11","v":2950,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E11","v":"حديد سابك / الاتفاق معتمد","fg":"#1E293B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"R-MAT-03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"كابلات نحاسية معزولة مقاسات مختلفة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"متر طولي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":85,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E12","v":"كابلات الرياض / الفنار معتمدة","bg":"#F8FAFC","fg":"#1E293B"}]}]}]}