{"slug":"far-and-built-up-area-feasibility-analysis-sheet","sheets":[{"name":"حسابات معامل البناء FAR","maxRow":37,"maxCol":7,"colWidths":[24.0,45.0,22.0,20.0,22.0,30.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"شيت حساب معامل مسطحات البناء FAR ومساحات BUA والارتدادات النظامية إكسيل","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":34.0,"cells":[{"c":"A2","v":"قالب تخطيطي وتطوير عقاري لحساب أقصى طاقة استيعابية للأرض، نسب التغطية، ارتدادات كود البناء السعودي SBC 201، ومواقف السيارات","bg":"#1E293B","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":34.0,"cells":[{"c":"A4","v":"اسم المشروع العقاري:","b":true},{"c":"B4","v":"مشروع برج الأفينيو السكني التجاري","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"رقم قطعة الأرض المخططة:","b":true},{"c":"F4","v":"قطعة 142 / بلوك 7","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"المدينة والحي والمنطقة:","b":true},{"c":"B5","v":"الرياض - حي النرجس (محور تجاري)","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"استخدام الأرض التنظيمي:","b":true},{"c":"F5","v":"تجاري / سكني مختلط (Mixed-Use)","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المطور العقاري / المكتب:","b":true},{"c":"B6","v":"شركة التطوير العمراني للاستثمار","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ إعداد الدراسة:","b":true},{"c":"F6","v":"2026-10-11","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"1. المحددات التخطيطية واشتراطات البناء البلدية لقطعة الأرض (Zoning & Plot Parameters)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"البيان والمتغير التخطيطي","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"الرمز الهندسي","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الوحدة","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"القيمة المدخلة / المحسوبة","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"المرجع النظامي / المعادلة الحسابية","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"المساحة الإجمالية لقطعة الأرض (Plot Area):","b":true},{"c":"B10","v":"A_plot","al":"center"},{"c":"C10","v":"م²","al":"center"},{"c":"D10","v":2500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":"المساحة المسجلة في الصك العقاري الإلكتروني","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"طول واجهة الأرض على الشارع التجاري (Plot Width - W):"},{"c":"B11","v":"W_plot","al":"center"},{"c":"C11","v":"م.ط","al":"center"},{"c":"D11","v":50,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":"عرض الأرض المواجه للشارع الرئيسي","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"عمق قطعة الأرض للداخل (Plot Depth - L):"},{"c":"B12","v":"L_plot","al":"center"},{"c":"C12","v":"م.ط","al":"center"},{"c":"D12","v":50,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":"العمق الرأسي لقطعة الأرض","cs":3},{"skip":true},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"عرض الشارع التجاري الرئيسي (Street Width):"},{"c":"B13","v":"W_street","al":"center"},{"c":"C13","v":"م.ط","al":"center"},{"c":"D13","v":36,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":"شارع تجاري رئيسي بعرض 36 متر","cs":3},{"skip":true},{"skip":true}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"معامل مسطحات البناء النظامي المسموح (Permissible FAR):"},{"c":"B14","v":"FAR_max","al":"center"},{"c":"C14","v":"معامل","al":"center"},{"c":"D14","v":3.5,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E14","v":"أقصى معامل بناء مسموح حسب نظام الأمانة للمحور","cs":3},{"skip":true},{"skip":true}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"نسبة التغطية الأرضية القصوى المسموحة (Max Ground Coverage):"},{"c":"B15","v":"Cov_max","al":"center"},{"c":"C15","v":"%","al":"center"},{"c":"D15","v":0.6,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"E15","v":"60% كحد أقصى للبصمة الإنشائية بالدور الأرضي","cs":3},{"skip":true},{"skip":true}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"أقصى مساحة بصمة إنشائية مسموحة بالدور الأرضي (Max Footprint):","b":true},{"c":"B16","v":"FP_max","al":"center"},{"c":"C16","v":"م²","al":"center"},{"c":"D16","v":1500,"f":"=D10*D15","bg":"#CCFBF1","fg":"#115E59","b":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":"A_plot × نسبة التغطية (2500 × 60% = 1500 م²)","cs":3},{"skip":true},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"الارتداد الأمامي النظامي المطلوب (Front Setback):"},{"c":"B17","v":"SB_front","al":"center"},{"c":"C17","v":"م.ط","al":"center"},{"c":"D17","v":6,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E17","v":"خمس عرض الشارع بحد أدنى 6 أمتار للشارع التجاري","cs":3},{"skip":true},{"skip":true}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"الارتدادات الجانبية النظامية المطلوبة (Side Setbacks):"},{"c":"B18","v":"SB_side","al":"center"},{"c":"C18","v":"م.ط","al":"center"},{"c":"D18","v":3,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E18","v":"3 أمتار لكل جانب حسب كود SBC 201 للمباني العالية","cs":3},{"skip":true},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"الارتداد الخلفي النظامي المطلوب (Rear Setback):"},{"c":"B19","v":"SB_rear","al":"center"},{"c":"C19","v":"م.ط","al":"center"},{"c":"D19","v":4,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E19","v":"4 أمتار ارتداد خلفي جهة المجاورين","cs":3},{"skip":true},{"skip":true}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":"صافي مساحة غلاف البناء المتاح بعد الارتدادات (Envelope Area):"},{"c":"B20","v":"A_env","al":"center"},{"c":"C20","v":"م²","al":"center"},{"c":"D20","v":1760,"f":"=(D11-(2*D18))*(D12-D17-D19)","b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":"(العرض - الارتدادات الجانبية) × (العمق - الأمامي والخلفي)","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":"أقصى مسطحات بناء نظامية مسموحة بموجب الـ FAR (Max BUA):","b":true},{"c":"B21","v":"BUA_max","al":"center"},{"c":"C21","v":"م²","al":"center"},{"c":"D21","v":8750,"f":"=D10*D14","bg":"#CCFBF1","fg":"#115E59","b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":"A_plot × FAR (2500 × 3.5 = 8750 م² فوق الأرض)","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":28.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":""},{"c":"C22","v":""},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"2. البرنامج المعماري وتوزيع مساحات الأدوار وحسابات مواقف السيارات (Floor Program & Parking)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"الدور / المستوى المعماري","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B24","v":"الاستخدام الوظيفي المخطط","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C24","v":"المساحة المبنية الإجمالية (BUA - م²)","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D24","v":"الاحتساب ضمن معامل FAR","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E24","v":"المساحة المحسوبة في FAR (م²)","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F24","v":"معيار المواقف البلدي","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G24","v":"عدد المواقف الإلزامية","bg":"#134E4A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"القبو الثاني (Basement 2)","b":true},{"c":"B25","v":"مواقف سيارات وخزانات مياه ومحطة مضخات"},{"c":"C25","v":2400,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D25","v":"معفى بالكامل (Exempt)","al":"center"},{"c":"E25","v":0,"f":"=0","b":true,"al":"center","nf":"#,##0.00"},{"c":"F25","v":"موقف لكل 35م² مخصص"},{"c":"G25","v":68,"in":true,"b":true,"al":"center","nf":"0"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"القبو الأول (Basement 1)","bg":"#F8FAFC","b":true},{"c":"B26","v":"مواقف سيارات وغرف محولات وكهرباء","bg":"#F8FAFC"},{"c":"C26","v":2400,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D26","v":"معفى بالكامل (Exempt)","bg":"#F8FAFC","al":"center"},{"c":"E26","v":0,"f":"=0","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F26","v":"موقف لكل 35م² مخصص","bg":"#F8FAFC"},{"c":"G26","v":68,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"الدور الأرضي (Ground Floor)","b":true},{"c":"B27","v":"معارض تجارية وبنوك وبهو مدخل البرج"},{"c":"C27","v":1450,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D27","v":"يُحسب ضمن الـ FAR","al":"center"},{"c":"E27","v":1450,"f":"=C27","b":true,"al":"center","nf":"#,##0.00"},{"c":"F27","v":"موقف لكل 50م² تجاري"},{"c":"G27","v":29,"f":"=ROUNDUP(C27/50, 0)","b":true,"al":"center","nf":"0"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"دور الميزانين (Mezzanine Floor)","bg":"#F8FAFC","b":true},{"c":"B28","v":"مكاتب إدارية ملحقة بالمعارض التجارية","bg":"#F8FAFC"},{"c":"C28","v":750,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D28","v":"يُحسب ضمن الـ FAR","bg":"#F8FAFC","al":"center"},{"c":"E28","v":750,"f":"=C28","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F28","v":"موقف لكل 70م² مكاتب","bg":"#F8FAFC"},{"c":"G28","v":11,"f":"=ROUNDUP(C28/70, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"الدور الأول (First Floor)","b":true},{"c":"B29","v":"عيادات ومكاتب إدارية وخدمات أعمال"},{"c":"C29","v":1300,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D29","v":"يُحسب ضمن الـ FAR","al":"center"},{"c":"E29","v":1300,"f":"=C29","b":true,"al":"center","nf":"#,##0.00"},{"c":"F29","v":"موقف لكل 70م² مكاتب"},{"c":"G29","v":19,"f":"=ROUNDUP(C29/70, 0)","b":true,"al":"center","nf":"0"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"الدور الثاني (Second Floor)","bg":"#F8FAFC","b":true},{"c":"B30","v":"عيادات ومكاتب إدارية وخدمات أعمال","bg":"#F8FAFC"},{"c":"C30","v":1300,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D30","v":"يُحسب ضمن الـ FAR","bg":"#F8FAFC","al":"center"},{"c":"E30","v":1300,"f":"=C30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F30","v":"موقف لكل 70م² مكاتب","bg":"#F8FAFC"},{"c":"G30","v":19,"f":"=ROUNDUP(C30/70, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"الدور الثالث (Third Floor)","b":true},{"c":"B31","v":"شقق سكنية فندقية فاخرة (10 شقق)"},{"c":"C31","v":1300,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D31","v":"يُحسب ضمن الـ FAR","al":"center"},{"c":"E31","v":1300,"f":"=C31","b":true,"al":"center","nf":"#,##0.00"},{"c":"F31","v":"1 موقف لكل شقة سكنية"},{"c":"G31","v":10,"in":true,"b":true,"al":"center","nf":"0"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"الدور الرابع (Fourth Floor)","bg":"#F8FAFC","b":true},{"c":"B32","v":"شقق سكنية فندقية فاخرة (10 شقق)","bg":"#F8FAFC"},{"c":"C32","v":1300,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D32","v":"يُحسب ضمن الـ FAR","bg":"#F8FAFC","al":"center"},{"c":"E32","v":1300,"f":"=C32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F32","v":"1 موقف لكل شقة سكنية","bg":"#F8FAFC"},{"c":"G32","v":10,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":"الملحق العلوي (Roof Penthouse)","b":true},{"c":"B33","v":"شقتان بنتهاوس مع جلسات سطح مفتوحة"},{"c":"C33","v":650,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D33","v":"يُحسب ضمن الـ FAR (50% ملحق)","al":"center"},{"c":"E33","v":650,"f":"=C33","b":true,"al":"center","nf":"#,##0.00"},{"c":"F33","v":"1 موقف لكل شقة سكنية"},{"c":"G33","v":2,"in":true,"b":true,"al":"center","nf":"0"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"إجمالي المساحات المبنية والمواقف (Total Project BUA & Parking):","bg":"#CCFBF1","fg":"#115E59","b":true,"cs":2},{"skip":true},{"c":"C34","v":12850,"f":"=SUM(C25:C33)","bg":"#CCFBF1","fg":"#115E59","b":true,"al":"center","nf":"#,##0.00"},{"c":"D34","v":"إجمالي المحتسب في FAR:","bg":"#CCFBF1","fg":"#115E59","b":true},{"c":"E34","v":8050,"f":"=SUM(E25:E33)","bg":"#CCFBF1","fg":"#115E59","b":true,"al":"center","nf":"#,##0.00"},{"c":"F34","v":"إجمالي المواقف الإلزامية:","bg":"#CCFBF1","fg":"#115E59","b":true},{"c":"G34","v":100,"f":"=SUM(G27:G33)","bg":"#CCFBF1","fg":"#115E59","b":true,"al":"center","nf":"0"}]},{"r":35,"h":34.0,"cells":[{"c":"A35","v":"معامل مسطحات البناء الفعلي المحقق (Achieved FAR = E34 / D10):","bg":"#F0FDFA","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E35","v":3.22,"f":"=E34/D10","bg":"#F0FDFA","fg":"#115E59","b":true,"al":"center","nf":"0.00"},{"c":"F35","v":"مطابق للحد الأقصى المسموح (PASSED)","f":"=IF(E35<=D14,\"مطابق للحد الأقصى المسموح (PASSED)\",\"تجاوز للـ FAR النظامي\")","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center","cs":2},{"skip":true}]},{"r":36,"h":28.0,"cells":[{"c":"A36","v":""},{"c":"B36","v":""},{"c":"C36","v":""},{"c":"D36","v":""},{"c":"E36","v":""},{"c":"F36","v":""},{"c":"G36","v":""}]},{"r":37,"h":52.0,"cells":[{"c":"A37","v":"إجمالي مسطحات البناء BUA\n=C34 م²","bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","cs":2},{"skip":true},{"c":"C37","v":"معامل البناء المحقق (FAR)\n=E35","bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","cs":2},{"skip":true},{"c":"E37","v":"المواقف المتوفرة بالقبوين: 136 موقف\nالمطلوب نظاماً: =G34 موقف (فائض 36)","bg":"#DCFCE7","fg":"#0F766E","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]}]}