{"slug":"concrete-batching-plant-production-and-raw-materials-reconciliation-sheet","sheets":[{"name":"إعدادات المشروع والأسعار","maxRow":18,"maxCol":8,"colWidths":[14.0,60.0,16.0,22.0,20.0,20.0,22.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت مطابقة إنتاج محطة الخلط المركزية واستهلاك المواد الخام وفق ASTM C94 و SBC 304","fg":"#1E3A8A","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":"⚠️ تنبيه استرشادي: الأسعار والنسب المدخلة في هذا الشيت هي قيم استرشادية لمتوسطات السوق. يرجى تعديل فئات الأسعار والعملة أدناه بما يطابق أسعار التوريد والمصنعيات السائدة في بلد مشروعك.","fg":"#475569","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":"إجمالي الإنتاج الشهري المورد","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C3","v":"محتوى الأسمنت التصميمي C35","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E3","v":"نسبة التفاوت المسموحة بالوزن","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G3","v":"العملة المختارة للمشروع","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":4,"h":46.0,"cells":[{"c":"A4","v":5200,"f":"='مطابقة استهلاك المواد الخام'!D15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C4","v":"400 كجم/م³","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"± 1.0% للأسمنت","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"ر.س SAR","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"متر مكعب خرسانة جاهزة (م³)","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C5","v":"خلطة خرسانية إنشائية مسلحة","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E5","v":"وفق معيار ASTM C94 / ACI 304R","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G5","v":"قابلة للتغيير من القائمة المنسدلة","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":6,"h":24.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: أوزان التصميم المرجعي للخلطة الخرسانية (1 م³ خرسانة C35) وأسعار التوريد القياسية","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود الخامة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان المادة الخام الداخلة في الخلط المركزي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة التصميمية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"الوزن التصميمي الجاف لكل 1 م³","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"نسبة الرطوبة والامتصاص (%)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"سعر توريد الطن / اللتر","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"التكلفة المعيارية لكل 1 م³","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"حد التفاوت الكودي المسموح (ASTM C94)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"MAT-01","b":true,"al":"center"},{"c":"B9","v":"أسمنت بورتلاندي عادي سائب بالصوامع (OPC Type I - Silo)","b":true},{"c":"C9","v":"كجم / م³","al":"center"},{"c":"D9","v":400,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":0,"in":true,"al":"center","nf":"0.0%"},{"c":"F9","v":310,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":124,"f":"=(D9/1000)*F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":"± 1.0% من الوزن التصميمي للخلطة","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"MAT-02","b":true,"al":"center"},{"c":"B10","v":"سيليكا فيوم / رماد متطاير للمتانة العالية (Micro-Silica / Fly Ash)","b":true},{"c":"C10","v":"كجم / م³","al":"center"},{"c":"D10","v":30,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":0,"in":true,"al":"center","nf":"0.0%"},{"c":"F10","v":950,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":28.5,"f":"=(D10/1000)*F10","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":"± 1.0% للمواد الأسمنتية الإضافية","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"MAT-03","b":true,"al":"center"},{"c":"B11","v":"ركام خشن سن مقاس 20 مم و 10 مم مغسول (Coarse Aggregate)","b":true},{"c":"C11","v":"كجم / م³","al":"center"},{"c":"D11","v":1120,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":0.008,"in":true,"al":"center","nf":"0.0%"},{"c":"F11","v":55,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":61.6,"f":"=(D11/1000)*F11","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":"± 2.0% للوزن التراكمي للركام الخشن","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"MAT-04","b":true,"al":"center"},{"c":"B12","v":"ركام ناعم رمل سيليكوني مغسول متدرج (Fine Washed Sand)","b":true},{"c":"C12","v":"كجم / م³","al":"center"},{"c":"D12","v":680,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":0.025,"in":true,"al":"center","nf":"0.0%"},{"c":"F12","v":48,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":32.64,"f":"=(D12/1000)*F12","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":"± 2.0% بعد تصحيح الرطوبة السطحية","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"MAT-05","b":true,"al":"center"},{"c":"B13","v":"مياه الخلط النقية المبردة + شرائح الثلج (Chilled Mixing Water)","b":true},{"c":"C13","v":"لتر / م³","al":"center"},{"c":"D13","v":168,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":0,"in":true,"al":"center","nf":"0.0%"},{"c":"F13","v":8.5,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":1.428,"f":"=(D13/1000)*F13","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":"± 1.0% من إجمالي كمية المياه التصميمية","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"MAT-06","b":true,"al":"center"},{"c":"B14","v":"إضافات كيميائية ملدنة فائقة ومؤجلات شك (Superplasticizer Type G)","b":true},{"c":"C14","v":"لتر / م³","al":"center"},{"c":"D14","v":5.8,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":0,"in":true,"al":"center","nf":"0.0%"},{"c":"F14","v":6.2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":35.96,"f":"=D14*F14","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":"± 3.0% من وزن أو حجم الإضافة الكيميائية","al":"center"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي الوزن التصميمي والتكلفة المباشرة للمواد الخام لكل 1 م³ خرسانة:","fg":"#1E3A8A","b":true,"al":"left","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":2403.8,"f":"=SUM(D9:D14)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0"},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":284.128,"f":"=SUM(G9:G14)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":""}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"مهندس تشغيل محطة الخلط المركزية (Batching Plant Engineer)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D17","v":"مدير ضبط الجودة والاختبارات (QA/QC Manager)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G17","v":"مدير المكتب الفني ومراقبة التكاليف (Cost Control Manager)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true}]},{"r":18,"h":76.0,"cells":[{"c":"A18","v":"الاسم:\nالتوقيع:\nالتاريخ:","cs":3},{"skip":true},{"skip":true},{"c":"D18","v":"الاسم:\nالتوقيع:\nالتاريخ:","cs":3},{"skip":true},{"skip":true},{"c":"G18","v":"الاسم:\nالتوقيع:\nالتاريخ:","cs":2},{"skip":true}]}]},{"name":"مطابقة استهلاك المواد الخام","maxRow":28,"maxCol":8,"colWidths":[14.0,58.0,14.0,22.0,22.0,20.0,18.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول مطابقة الإنتاج الفعلي لمحطة الخلط مع الجرد الفعلي للصوامع والتشوينات","fg":"#1E3A8A","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":"مقارنة الاستهلاك النظري القياسي بالكميات المسحوبة فعلياً من الصوامع والموازين للكشف الفوري عن الهدر والفاقد التشغيلي","fg":"#475569","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: سجل الإنتاج المنصرف من محطة الخلط المركزية حسب أذون التسليم والصب","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"رقم الدفعة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان العناصر الإنشائية المصبوبة خلال الفترة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"رتبة الخرسانة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الكمية المنتجة بالخلاطة (م³)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"مرتجع وهدر المضخات (م³)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"صافي الخرسانة المصبوبة (م³)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"نسبة الهدر الموقعي (%)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"حالة المطابقة مع أذون الصب","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"W-01","b":true,"al":"center"},{"c":"B6","v":"صب لبشة مسلحة وأساسات المبنى الرئيسي (المرحلة الأولى)","b":true},{"c":"C6","v":"C35 OPC","al":"center"},{"c":"D6","v":1450,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E6","v":18,"in":true,"al":"center","nf":"#,##0.0"},{"c":"F6","v":1432,"f":"=D6-E6","b":true,"al":"center","nf":"#,##0.0"},{"c":"G6","v":0.012414,"f":"=E6/D6","al":"center","nf":"0.00%"},{"c":"H6","v":"مطابق لأذون الاستلام","al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"W-02","b":true,"al":"center"},{"c":"B7","v":"صب أعمدة وحوائط قص البدروم والدور الأرضي","b":true},{"c":"C7","v":"C35 OPC","al":"center"},{"c":"D7","v":980,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E7","v":14.5,"in":true,"al":"center","nf":"#,##0.0"},{"c":"F7","v":965.5,"f":"=D7-E7","b":true,"al":"center","nf":"#,##0.0"},{"c":"G7","v":0.014796,"f":"=E7/D7","al":"center","nf":"0.00%"},{"c":"H7","v":"مطابق لأذون الاستلام","al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"W-03","b":true,"al":"center"},{"c":"B8","v":"صب سقف البدروم والكمرات الرئيسية اللاحقة","b":true},{"c":"C8","v":"C35 OPC","al":"center"},{"c":"D8","v":1620,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E8","v":21,"in":true,"al":"center","nf":"#,##0.0"},{"c":"F8","v":1599,"f":"=D8-E8","b":true,"al":"center","nf":"#,##0.0"},{"c":"G8","v":0.012963,"f":"=E8/D8","al":"center","nf":"0.00%"},{"c":"H8","v":"مطابق لأذون الاستلام","al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"W-04","b":true,"al":"center"},{"c":"B9","v":"صب خزانات المياه الأرضية وجدران السند الخرسانية","b":true},{"c":"C9","v":"C35 + MS","al":"center"},{"c":"D9","v":1150,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E9","v":16.5,"in":true,"al":"center","nf":"#,##0.0"},{"c":"F9","v":1133.5,"f":"=D9-E9","b":true,"al":"center","nf":"#,##0.0"},{"c":"G9","v":0.014348,"f":"=E9/D9","al":"center","nf":"0.00%"},{"c":"H9","v":"مطابق لأذون الاستلام","al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""},{"c":"H11","v":""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""}]},{"r":13,"h":34.0,"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":34.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي إنتاج محطة الخلط المركزية خلال الفترة:","fg":"#1E3A8A","b":true,"al":"left","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":5200,"f":"=SUM(D6:D9)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0"},{"c":"E15","v":70,"f":"=SUM(E6:E9)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0"},{"c":"F15","v":5130,"f":"=SUM(F6:F9)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0"},{"c":"G15","v":0.013462,"f":"=E15/D15","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"H15","v":"ضمن الحدود المسموحة (< 1.5%)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"ثانياً: مصفوفة المطابقة الجردية للمواد الخام (الاستهلاك النظري مقابل السحب الفعلي من الصوامع)","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":"كود الخامة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B18","v":"بيان المادة الخام في الصوامع والتشوينات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C18","v":"الوحدة الجردية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D18","v":"الاستهلاك النظري القياسي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E18","v":"الاستهلاك الفعلي المسحوب","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F18","v":"كمية الانحراف والفاقد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G18","v":"نسبة الانحراف (%)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H18","v":"قيمة الانحراف المالي والتقييم الكودي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"MAT-01","b":true,"al":"center"},{"c":"B19","v":"أسمنت بورتلاندي عادي سائب بالصوامع (OPC Silos)","b":true},{"c":"C19","v":"طن","al":"center"},{"c":"D19","v":2080,"f":"=(D15*'إعدادات المشروع والأسعار'!D9)/1000","b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":2098.5,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":18.5,"f":"=E19-D19","al":"center","nf":"#,##0.00"},{"c":"G19","v":0.008894,"f":"=F19/D19","al":"center","nf":"0.00%"},{"c":"H19","v":5735,"f":"=F19*'إعدادات المشروع والأسعار'!F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"MAT-02","b":true,"al":"center"},{"c":"B20","v":"سيليكا فيوم ومعادن بوزولانية مضافة (Micro-Silica)","b":true},{"c":"C20","v":"طن","al":"center"},{"c":"D20","v":156,"f":"=(D15*'إعدادات المشروع والأسعار'!D10)/1000","b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":157.2,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":1.2,"f":"=E20-D20","al":"center","nf":"#,##0.00"},{"c":"G20","v":0.007692,"f":"=F20/D20","al":"center","nf":"0.00%"},{"c":"H20","v":1140,"f":"=F20*'إعدادات المشروع والأسعار'!F10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"MAT-03","b":true,"al":"center"},{"c":"B21","v":"ركام خشن سن مدرج مقاس 20 مم و 10 مم","b":true},{"c":"C21","v":"طن","al":"center"},{"c":"D21","v":5824,"f":"=(D15*'إعدادات المشروع والأسعار'!D11)/1000","b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":5912,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":88,"f":"=E21-D21","al":"center","nf":"#,##0.00"},{"c":"G21","v":0.01511,"f":"=F21/D21","al":"center","nf":"0.00%"},{"c":"H21","v":4840,"f":"=F21*'إعدادات المشروع والأسعار'!F11","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":38.0,"cells":[{"c":"A22","v":"MAT-04","b":true,"al":"center"},{"c":"B22","v":"ركام ناعم رمل سيليكوني مغسول","b":true},{"c":"C22","v":"طن","al":"center"},{"c":"D22","v":3536,"f":"=(D15*'إعدادات المشروع والأسعار'!D12)/1000","b":true,"al":"center","nf":"#,##0.00"},{"c":"E22","v":3588,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F22","v":52,"f":"=E22-D22","al":"center","nf":"#,##0.00"},{"c":"G22","v":0.014706,"f":"=F22/D22","al":"center","nf":"0.00%"},{"c":"H22","v":2496,"f":"=F22*'إعدادات المشروع والأسعار'!F12","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":"MAT-05","b":true,"al":"center"},{"c":"B23","v":"مياه الخلط المبردة وشرائح الثلج","b":true},{"c":"C23","v":"م³","al":"center"},{"c":"D23","v":873.6,"f":"=(D15*'إعدادات المشروع والأسعار'!D13)/1000","b":true,"al":"center","nf":"#,##0.00"},{"c":"E23","v":881,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F23","v":7.4,"f":"=E23-D23","al":"center","nf":"#,##0.00"},{"c":"G23","v":0.008471,"f":"=F23/D23","al":"center","nf":"0.00%"},{"c":"H23","v":62.9,"f":"=F23*'إعدادات المشروع والأسعار'!F13","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"MAT-06","b":true,"al":"center"},{"c":"B24","v":"إضافات كيميائية ملدنة فائقة (Superplasticizer)","b":true},{"c":"C24","v":"لتر","al":"center"},{"c":"D24","v":30160,"f":"=D15*'إعدادات المشروع والأسعار'!D14","b":true,"al":"center","nf":"#,##0.00"},{"c":"E24","v":30610,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F24","v":450,"f":"=E24-D24","al":"center","nf":"#,##0.00"},{"c":"G24","v":0.01492,"f":"=F24/D24","al":"center","nf":"0.00%"},{"c":"H24","v":2790,"f":"=F24*'إعدادات المشروع والأسعار'!F14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":42.0,"cells":[{"c":"A25","v":"إجمالي قيمة فروقات وانحرافات استهلاك المواد الخام خلال الفترة:","fg":"#1E3A8A","b":true,"al":"left","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H25","v":17063.9,"f":"=SUM(H19:H24)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":26,"h":28.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":""},{"c":"C26","v":""},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""},{"c":"G26","v":""},{"c":"H26","v":""}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"مهندس تشغيل محطة الخلط المركزية (Batching Plant Engineer)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D27","v":"مدير ضبط الجودة والاختبارات (QA/QC Manager)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G27","v":"مدير المكتب الفني ومراقبة التكاليف (Cost Control Manager)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true}]},{"r":28,"h":76.0,"cells":[{"c":"A28","v":"الاسم:\nالتوقيع:\nالتاريخ:","cs":3},{"skip":true},{"skip":true},{"c":"D28","v":"الاسم:\nالتوقيع:\nالتاريخ:","cs":3},{"skip":true},{"skip":true},{"c":"G28","v":"الاسم:\nالتوقيع:\nالتاريخ:","cs":2},{"skip":true}]}]},{"name":"تكلفة المتر وتشغيل المحطة","maxRow":16,"maxCol":8,"colWidths":[12.0,60.0,16.0,20.0,20.0,22.0,22.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل التكلفة الكلية للمتر المكعب للخرسانة الجاهزة ومصاريف تشغيل المحطة والنقل والضخ","fg":"#1E3A8A","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":"حساب نصيب المتر المكعب من المواد الخام، تشغيل المحطة، أسطول الخلاطات الناقلة، ومضخات الخرسانة الموقعية","fg":"#475569","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":"جدول تحليل عناصر التكلفة التشغيلية المباشرة وغير المباشرة لإنتاج وضخ الخرسانة الجاهزة","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"بند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان عنصر التكلفة والتشغيل لمحطة الخلط والأسطول","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"وحدة القياس","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الكمية الشهرية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"تكلفة الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"إجمالي التكلفة الشهرية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"نصيب المتر المكعب (1 م³)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"ملاحظات المكتب الفني ومراقبة التكاليف","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"1.01","b":true,"al":"center"},{"c":"B6","v":"تكلفة المواد الخام التصميمية للخلطة الخرسانية (أسمنت، ركام، مياه، إضافات)","b":true},{"c":"C6","v":"م³ خرسانة","al":"center"},{"c":"D6","v":5200,"f":"='مطابقة استهلاك المواد الخام'!D15","al":"center","nf":"#,##0.00"},{"c":"E6","v":284.128,"f":"='إعدادات المشروع والأسعار'!G15","al":"center","nf":"#,##0.00"},{"c":"F6","v":1477465.6,"f":"=D6*E6","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":284.128,"f":"=F6/D6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":"مربوطة تلقائياً بشيت إعدادات الأسعار","al":"center"}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"1.02","b":true,"al":"center"},{"c":"B7","v":"تكلفة فروقات الانحراف والفاقد الجردي للمواد الخام بالصوامع والتشوينات","b":true},{"c":"C7","v":"مقطوعية","al":"center"},{"c":"D7","v":1,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":17063.9,"f":"='مطابقة استهلاك المواد الخام'!H25","al":"center","nf":"#,##0.00"},{"c":"F7","v":17063.9,"f":"=D7*E7","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":0,"f":"=F7/$D$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":"مربوطة بمصفوفة المطابقة الجردية","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.03","b":true,"al":"center"},{"c":"B8","v":"استهلاك الوقود والطاقة الكهربائية لتشغيل الخلاطة المركزية ومبردات المياه (Chillers)","b":true},{"c":"C8","v":"م³ خرسانة","al":"center"},{"c":"D8","v":5200,"f":"='مطابقة استهلاك المواد الخام'!D15","al":"center","nf":"#,##0.00"},{"c":"E8","v":8.5,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":44200,"f":"=D8*E8","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":0,"f":"=F8/$D$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":"شامل مولدات الديزل ومبردات المياه","al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"1.04","b":true,"al":"center"},{"c":"B9","v":"تكلفة تشغيل وصيانة ووقود الشاحنات الخلاطة الناقلة (Transit Mixers Fleet)","b":true},{"c":"C9","v":"م³ خرسانة","al":"center"},{"c":"D9","v":5200,"f":"='مطابقة استهلاك المواد الخام'!D15","al":"center","nf":"#,##0.00"},{"c":"E9","v":22,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":114400,"f":"=D9*E9","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":0,"f":"=F9/$D$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":"متوسط مسافة نقل 15 كم ذهاب وعودة","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"1.05","b":true,"al":"center"},{"c":"B10","v":"تكلفة تشغيل مضخات الخرسانة الهيدروليكية المتحركة والثابتة (Concrete Pumps)","b":true},{"c":"C10","v":"م³ خرسانة","al":"center"},{"c":"D10","v":5200,"f":"='مطابقة استهلاك المواد الخام'!D15","al":"center","nf":"#,##0.00"},{"c":"E10","v":16,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":83200,"f":"=D10*E10","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":0,"f":"=F10/$D$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":"شامل المواسير ومشغلي المضخات","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"1.06","b":true,"al":"center"},{"c":"B11","v":"رواتب وأجور طاقم تشغيل المحطة وفنيي المختبر وضبط الجودة (QA/QC Lab)","b":true},{"c":"C11","v":"شهر","al":"center"},{"c":"D11","v":1,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":48000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":48000,"f":"=D11*E11","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":0,"f":"=F11/$D$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":"مهندس المحطة + المشغلين + فنيي المختبر","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"1.07","b":true,"al":"center"},{"c":"B12","v":"إهلاك المحطة المركزية، معايرة الموازين الدورية، واختبارات تكسير المكعبات","b":true},{"c":"C12","v":"شهر","al":"center"},{"c":"D12","v":1,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":26000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":26000,"f":"=D12*E12","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":0,"f":"=F12/$D$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":"معايرة خلايا الوزن Load Cells شهرياً","al":"center"}]},{"r":13,"h":44.0,"cells":[{"c":"A13","v":"إجمالي التكلفة الشهرية الكلية ومتوسط تكلفة إنتاج وضخ 1 م³ خرسانة جاهزة:","fg":"#1E3A8A","b":true,"al":"left","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":1810329.5,"f":"=SUM(F6:F12)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":284.128,"f":"=SUM(G6:G12)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":"التكلفة الفعلية الشاملة للمتر المكعب بالموقع","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"مهندس تشغيل محطة الخلط المركزية (Batching Plant Engineer)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":"مدير ضبط الجودة والاختبارات (QA/QC Manager)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G15","v":"مدير المكتب الفني ومراقبة التكاليف (Cost Control Manager)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true}]},{"r":16,"h":76.0,"cells":[{"c":"A16","v":"الاسم:\nالتوقيع:\nالتاريخ:","cs":3},{"skip":true},{"skip":true},{"c":"D16","v":"الاسم:\nالتوقيع:\nالتاريخ:","cs":3},{"skip":true},{"skip":true},{"c":"G16","v":"الاسم:\nالتوقيع:\nالتاريخ:","cs":2},{"skip":true}]}]}]}