{"slug":"commercial-property-net-operating-income-and-cap-rate-valuation-sheet","sheets":[{"name":"تحليل الدخل والرسملة NOI & Cap","maxRow":33,"maxCol":8,"colWidths":[42.0,18.0,24.0,24.0,22.0,22.0,24.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج حساب صافي الدخل التشغيلي ومعدل الرسملة والتقييم العقاري (Commercial Property NOI & Cap Rate Valuation)","bg":"#0F1E36","fg":"#FFFFFF","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":"وفق معايير التقييم الدولية IVS 105 واللوائح المهنية لهيئة تقييم السعودية ومنهج رسملة الدخل","bg":"#1E3A8A","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"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":34.0,"cells":[{"c":"A4","v":"القيمة الرأسمالية التقديرية للعقار","bg":"#F0F9FF","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"صافي الدخل التشغيلي السنوي (NOI)","bg":"#F0F9FF","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"معدل الرسملة السوقي (Cap Rate)","bg":"#F0F9FF","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"نسبة المصاريف التشغيلية (OPEX Ratio)","bg":"#F0F9FF","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":0.0775,"f":"=C27","bg":"#F0F9FF","fg":"#0F1E36","b":true,"al":"center","nf":"#,##0 \"ر.س\"","cs":2},{"skip":true},{"c":"C5","v":8381730,"f":"=C24","bg":"#F0F9FF","fg":"#0F1E36","b":true,"al":"center","nf":"#,##0 \"ر.س\"","cs":2},{"skip":true},{"c":"E5","v":0,"f":"=C26","bg":"#F0F9FF","fg":"#0F1E36","b":true,"al":"center","nf":"0.00\"%\"","cs":2},{"skip":true},{"c":"G5","v":0,"f":"=C23/C15","bg":"#F0F9FF","fg":"#0F1E36","b":true,"al":"center","nf":"0.00\"%\"","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"بمنهج رسملة الدخل المباشر (IVS)","bg":"#F0F9FF","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"C6","v":"الإيراد الفعلي بعد خصم كافة المصاريف","bg":"#F0F9FF","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"E6","v":"متوسط عوائد العقارات التجارية المماثلة","bg":"#F0F9FF","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"G6","v":"من إجمالي الدخل الفعلي المحقق (EGI)","bg":"#F0F9FF","fg":"#94A3B8","al":"center","cs":2},{"skip":true}]},{"r":7,"h":14.0,"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":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"1. بيانات العقار والمساحات التأجيرية التشغيلية (Property Profile & Rent Roll Setup)","bg":"#047857","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"المعامل العقاري / المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"الرمز","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة المدخلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"المعامل العقاري المقابل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"الرمز","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"القيمة المدخلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"نوع العقار والنشاط الاستثماري","fg":"#1E293B"},{"c":"B10","v":"Type","fg":"#1E293B","al":"center"},{"c":"C10","v":"مجمع تجاري مكتبي (Commercial Plaza)","fg":"#1E293B","b":true,"al":"center"},{"c":"D10","v":"-","fg":"#1E293B","al":"center"},{"c":"E10","v":"موقع العقار والمدينة","fg":"#1E293B"},{"c":"F10","v":"Loc","fg":"#1E293B","al":"center"},{"c":"G10","v":"شمال الرياض - طريق الملك فهد","fg":"#1E293B","b":true,"al":"center"},{"c":"H10","v":"-","fg":"#1E293B","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"المساحة الإجمالية القابلة للتأجير","bg":"#F8FAFC","fg":"#1E293B"},{"c":"B11","v":"GLA","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C11","v":8500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"م²\""},{"c":"D11","v":"م² (GLA)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E11","v":"متوسط القيمة الإيجارية السنوية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F11","v":"Rent_m2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G11","v":1200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"H11","v":"ر.س/م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"نسبة الإشغال الفعلية للعقار","fg":"#1E293B"},{"c":"B12","v":"Occ","fg":"#1E293B","al":"center"},{"c":"C12","v":0.94,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"%","fg":"#1E293B","al":"center"},{"c":"E12","v":"نسبة الشغور والديون المعدومة","fg":"#1E293B"},{"c":"F12","v":"Vac_loss","fg":"#1E293B","al":"center"},{"c":"G12","v":0.06,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":"%","fg":"#1E293B","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"عمر المبنى وحالته الإنشائية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"B13","v":"Age","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C13","v":"حديث (3 سنوات) - ممتاز","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D13","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E13","v":"عدد الوحدات والمستأجرين الكلي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F13","v":"Units","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G13","v":32,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"H13","v":"وحدة تأجيرية","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":14,"h":14.0,"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":38.0,"cells":[{"c":"A15","v":"2. جدول تفصيل الدخل والمصروفات وصافي الدخل التشغيلي (Annual NOI Statement)","bg":"#B45309","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"بند الإيراد / المصروف التشغيلي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"الرمز المحاسبي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C16","v":"المبلغ السنوي (ر.س)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":"النسبة من إجمالي الدخل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E16","v":"طريقة الاحتساب والمعادلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F16","v":"التصنيف","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G16","v":"الملاحظات المالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H16","v":""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"إجمالي الإيجار المحتمل عند الإشغال الكامل (GPR)","bg":"#F0F9FF","fg":"#1E293B","b":true},{"c":"B17","v":"GPR","bg":"#F0F9FF","fg":"#1E293B","al":"center"},{"c":"C17","v":10200000,"f":"=C11*G11","bg":"#F0F9FF","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D17","v":1,"f":"=C17/C17","bg":"#F0F9FF","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E17","v":"المساحة التأجيرية × متوسط إيجار المتر","bg":"#F0F9FF","fg":"#1E293B"},{"c":"F17","v":"إيراد إيجاري","bg":"#F0F9FF","fg":"#1E293B","al":"center"},{"c":"G17","v":"إشغال نظري 100%","bg":"#F0F9FF","fg":"#1E293B"},{"c":"H17","v":""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"مخصص الشغور والديون المعدومة (Vacancy & Credit Loss)","fg":"#1E293B"},{"c":"B18","v":"Vac_Loss","fg":"#1E293B","al":"center"},{"c":"C18","v":-612000,"f":"=-C17*G12","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D18","v":-0.06,"f":"=C18/C17","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E18","v":"إجمالي الإيجار × نسبة الشغور المقدرة (6%)","fg":"#1E293B"},{"c":"F18","v":"خصم إيراد","fg":"#1E293B","al":"center"},{"c":"G18","v":"تحفظ ائتماني مطلوب وفق IVS","fg":"#1E293B"},{"c":"H18","v":""}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"صافي الإيرادات الإيجارية المحصلة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"B19","v":"GRR","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C19","v":9588000,"f":"=C17+C18","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D19","v":0.94,"f":"=C19/C17","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E19","v":"الإيجار المحتمل مطروحاً منه مخصص الشغور","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F19","v":"صافي إيجار","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G19","v":"الإيراد التعاقدي الفعلي المتوقع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H19","v":""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"إيرادات تشغيلية أخرى (مواقف، أكشاك، لوحات إعلانية)","fg":"#1E293B"},{"c":"B20","v":"Other_Inc","fg":"#1E293B","al":"center"},{"c":"C20","v":450000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D20","v":0.044118,"f":"=C20/C17","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E20","v":"تقدير الدخل من الأنشطة المساندة الملحقة","fg":"#1E293B"},{"c":"F20","v":"إيراد إضافي","fg":"#1E293B","al":"center"},{"c":"G20","v":"عقود إعلانات ومواقف مأجورة","fg":"#1E293B"},{"c":"H20","v":""}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"إجمالي الدخل التشغيلي الفعلي (EGI)","bg":"#F0F9FF","fg":"#1E293B","b":true},{"c":"B21","v":"EGI","bg":"#F0F9FF","fg":"#1E293B","al":"center"},{"c":"C21","v":10038000,"f":"=C19+C20","bg":"#F0F9FF","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D21","v":0.984118,"f":"=C21/C17","bg":"#F0F9FF","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E21","v":"صافي الإيجار + الإيرادات التشغيلية الأخرى","bg":"#F0F9FF","fg":"#1E293B"},{"c":"F21","v":"إجمالي الدخل","bg":"#F0F9FF","fg":"#1E293B","al":"center"},{"c":"G21","v":"الأساس المرجعي لحساب المصاريف","bg":"#F0F9FF","fg":"#1E293B"},{"c":"H21","v":""}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"مصاريف الصيانة والحراسة والنظافة (O&M Facilities)","fg":"#1E293B"},{"c":"B22","v":"OPEX_Maint","fg":"#1E293B","al":"center"},{"c":"C22","v":-720000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D22","v":-0.071727,"f":"=C22/C21","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E22","v":"عقود إدارة وتشغيل المرافق السنوية","fg":"#1E293B"},{"c":"F22","v":"مصروف تشغيلي","fg":"#1E293B","al":"center"},{"c":"G22","v":"صيانة دورية وأنظمة مكافحة الحريق","fg":"#1E293B"},{"c":"H22","v":""}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"إجمالي المصاريف والنفقات التشغيلية للعقار (OPEX)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B23","v":"Total_OPEX","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C23","v":-1656270,"f":"=-C21*0.165","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D23","v":-0.165,"f":"=C23/C21","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E23","v":"16.5% من إجمالي الدخل الفعلي EGI","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F23","v":"إجمالي المصاريف","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G23","v":"تشمل الإدارة والتأمين والرسوم","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H23","v":""}]},{"r":24,"h":72.0,"cells":[{"c":"A24","v":"صافي الدخل التشغيلي السنوي للعقار (NOI)","bg":"#ECFDF5","fg":"#1E293B","b":true},{"c":"B24","v":"NOI","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"C24","v":8381730,"f":"=C21+C23","bg":"#ECFDF5","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D24","v":0.835,"f":"=C24/C21","bg":"#ECFDF5","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"E24","v":"إجمالي الدخل الفعلي EGI مطروحاً منه إجمالي OPEX","bg":"#ECFDF5","fg":"#1E293B"},{"c":"F24","v":"صافي الدخل","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"G24","v":"المحور الأساسي للتقييم العقاري","bg":"#ECFDF5","fg":"#1E293B"},{"c":"H24","v":""}]},{"r":25,"h":14.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""},{"c":"H25","v":""}]},{"r":26,"h":38.0,"cells":[{"c":"A26","v":"3. نتائج التقييم العقاري بالرسملة المباشرة وتحليل الحساسية (Direct Capitalization & Sensitivity)","bg":"#0F1E36","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"معدل الرسملة المستهدف للتقييم (Cap Rate)","fg":"#1E293B","b":true},{"c":"B27","v":"R_cap","fg":"#1E293B","al":"center"},{"c":"C27","v":0.0775,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"D27","v":"القيمة السوقية للعقار (Value = NOI / R)","fg":"#1E293B","b":true},{"c":"E27","v":108151354.83871,"f":"=C24/C27","bg":"#ECFDF5","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F27","v":"القيمة العادلة المحسوبة بتقرير التقييم وفق IVS 105","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"سيناريو معدل الرسملة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B28","v":"معدل Cap Rate","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C28","v":"القيمة التقديرية (ر.س)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D28","v":"قيمة المتر التأجيري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E28","v":"التفسير الاستثماري وتوصية قرار التقييم العقاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"سيناريو متفائل (Prime Asset)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"B29","v":0.07,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"C29","v":0,"f":"=$C$24/B29","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D29","v":0,"f":"=C29/$C$11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س/م²\""},{"c":"E29","v":"عقار ممتاز بمستأجرين ذوي جدارة ائتمانية عالية وعقود طويلة الأجل","bg":"#F8FAFC","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"سيناريو السوق المستقر (Baseline)","fg":"#1E293B"},{"c":"B30","v":0.075,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"C30","v":0,"f":"=$C$24/B30","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D30","v":0,"f":"=C30/$C$11","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س/م²\""},{"c":"E30","v":"ظروف السوق العقاري المعتادة للمكاتب والمجمعات التجارية بالرياض","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"معدل التقييم الأساسي (Target)","bg":"#ECFDF5","fg":"#1E293B","b":true},{"c":"B31","v":0.0775,"in":true,"bg":"#ECFDF5","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"C31","v":0,"f":"=$C$24/B31","bg":"#ECFDF5","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D31","v":0,"f":"=C31/$C$11","bg":"#ECFDF5","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س/م²\""},{"c":"E31","v":"المعدل الفعلي المحدد بالتقييم بعد دراسة المخاطر التشغيلية","bg":"#ECFDF5","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"سيناريو متحفظ (Conservative)","fg":"#1E293B"},{"c":"B32","v":0.0825,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"C32","v":0,"f":"=$C$24/B32","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D32","v":0,"f":"=C32/$C$11","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س/م²\""},{"c":"E32","v":"مراعاة احتمالية ارتفاع تكاليف التمويل وأسعار الفائدة السائدة","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"سيناريو ضغط السوق (Stress Test)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"B33","v":0.09,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"C33","v":0,"f":"=$C$24/B33","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D33","v":0,"f":"=C33/$C$11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"ر.س/م²\""},{"c":"E33","v":"انخفاض الطلب التجاري وارتفاع نسب الشغور إلى حدود 12%","bg":"#F8FAFC","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]},{"name":"التدفقات النقدية 10Y DCF","maxRow":16,"maxCol":11,"colWidths":[22.0,20.0,18.0,20.0,18.0,20.0,18.0,20.0,24.0,24.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج التدفقات النقدية المخصومة لعشر سنوات (10-Year Discounted Cash Flow - DCF Valuation)","bg":"#0F1E36","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":56.0,"cells":[{"c":"A2","v":"حساب صافي القيمة الحالية (NPV) ومعدل العائد الداخلي (IRR) وقيمة التخارج في نهاية سنة الاستثمار العاشرة","bg":"#1E3A8A","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":14.0,"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":38.0,"cells":[{"c":"A4","v":"جدول حركة التدفقات النقدية السنوية التقديرية (10-Year Cash Flow Projection)","bg":"#047857","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"السنة الاستثمارية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"إجمالي الإيجار GPR","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"مخصص الشغور","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الدخل الفعلي EGI","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"مصاريف OPEX","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"صافي الدخل NOI","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"معدل الخصم (10%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"القيمة الحالية (PV)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"قيمة التخارج (Exit Value)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"التدفق النقدي الصافي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"صافي القيمة الحالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"السنة 1 (Year 1)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B6","v":10200000,"f":"='تحليل الدخل والرسملة NOI & Cap'!$C$17","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C6","v":-612000,"f":"=-B6*0.06","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D6","v":10038000,"f":"=B6+C6+450000*(1.02)^0","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E6","v":-1656270,"f":"=-D6*0.165","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F6","v":8381730,"f":"=D6+E6","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":0.909091,"f":"=1/(1.10)^1","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H6","v":7619755.30743,"f":"=F6*G6","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I6","v":"-","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"J6","v":8381730,"f":"=F6","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":7619755.30743,"f":"=J6*G6","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"السنة 2 (Year 2)","fg":"#1E293B","b":true},{"c":"B7","v":10455000,"f":"=B6*1.025","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C7","v":-627300,"f":"=-B7*0.06","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D7","v":10286700,"f":"=B7+C7+450000*(1.02)^1","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E7","v":-1697305.5,"f":"=-D7*0.165","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F7","v":8589394.5,"f":"=D7+E7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":0.826446,"f":"=1/(1.10)^2","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H7","v":7098670.726947,"f":"=F7*G7","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I7","v":"-","fg":"#1E293B","b":true,"al":"center"},{"c":"J7","v":8589394.5,"f":"=F7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":7098670.726947,"f":"=J7*G7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"السنة 3 (Year 3)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B8","v":10716375,"f":"=B7*1.025","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C8","v":-642982.5,"f":"=-B8*0.06","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D8","v":10541572.5,"f":"=B8+C8+450000*(1.02)^2","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E8","v":-1739359.4625,"f":"=-D8*0.165","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F8","v":8802213.0375,"f":"=D8+E8","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":0.751315,"f":"=1/(1.10)^3","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H8","v":6613234.688269,"f":"=F8*G8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I8","v":"-","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"J8","v":8802213.0375,"f":"=F8","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":6613234.688269,"f":"=J8*G8","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"السنة 4 (Year 4)","fg":"#1E293B","b":true},{"c":"B9","v":10984284.375,"f":"=B8*1.025","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C9","v":-659057.0625,"f":"=-B9*0.06","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D9","v":10802770.9125,"f":"=B9+C9+450000*(1.02)^3","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E9","v":-1782457.200562,"f":"=-D9*0.165","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":9020313.711938,"f":"=D9+E9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":0.683013,"f":"=1/(1.10)^4","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H9","v":6160991.529332,"f":"=F9*G9","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I9","v":"-","fg":"#1E293B","b":true,"al":"center"},{"c":"J9","v":9020313.711938,"f":"=F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":6160991.529332,"f":"=J9*G9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"السنة 5 (Year 5)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B10","v":11258891.484375,"f":"=B9*1.025","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C10","v":-675533.489062,"f":"=-B10*0.06","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D10","v":11070452.467313,"f":"=B10+C10+450000*(1.02)^4","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E10","v":-1826624.657107,"f":"=-D10*0.165","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":9243827.810206,"f":"=D10+E10","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":0.620921,"f":"=1/(1.10)^5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H10","v":5739686.807741,"f":"=F10*G10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I10","v":"-","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"J10","v":9243827.810206,"f":"=F10","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":5739686.807741,"f":"=J10*G10","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"السنة 6 (Year 6)","fg":"#1E293B","b":true},{"c":"B11","v":11540363.771484,"f":"=B10*1.025","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C11","v":-692421.826289,"f":"=-B11*0.06","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D11","v":11344778.306635,"f":"=B11+C11+450000*(1.02)^5","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E11","v":-1871888.420595,"f":"=-D11*0.165","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F11","v":9472889.88604,"f":"=D11+E11","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":0.564474,"f":"=1/(1.10)^6","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H11","v":5347200.045533,"f":"=F11*G11","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I11","v":"-","fg":"#1E293B","b":true,"al":"center"},{"c":"J11","v":9472889.88604,"f":"=F11","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":5347200.045533,"f":"=J11*G11","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"السنة 7 (Year 7)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B12","v":11828872.865771,"f":"=B11*1.025","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C12","v":-709732.371946,"f":"=-B12*0.06","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D12","v":11625913.582494,"f":"=B12+C12+450000*(1.02)^6","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":-1918275.741112,"f":"=-D12*0.165","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F12","v":9707637.841382,"f":"=D12+E12","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":0.513158,"f":"=1/(1.10)^7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H12","v":4981552.019408,"f":"=F12*G12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I12","v":"-","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"J12","v":9707637.841382,"f":"=F12","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":4981552.019408,"f":"=J12*G12","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"السنة 8 (Year 8)","fg":"#1E293B","b":true},{"c":"B13","v":12124594.687415,"f":"=B12*1.025","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C13","v":-727475.681245,"f":"=-B13*0.06","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D13","v":11914027.556612,"f":"=B13+C13+450000*(1.02)^7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E13","v":-1965814.546841,"f":"=-D13*0.165","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F13","v":9948213.009771,"f":"=D13+E13","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":0.466507,"f":"=1/(1.10)^8","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H13","v":4640911.006549,"f":"=F13*G13","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I13","v":"-","fg":"#1E293B","b":true,"al":"center"},{"c":"J13","v":9948213.009771,"f":"=F13","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":4640911.006549,"f":"=J13*G13","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"السنة 9 (Year 9)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B14","v":12427709.5546,"f":"=B13*1.025","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C14","v":-745662.573276,"f":"=-B14*0.06","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D14","v":12209293.702775,"f":"=B14+C14+450000*(1.02)^8","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":-2014533.460958,"f":"=-D14*0.165","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F14","v":10194760.241817,"f":"=D14+E14","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":0.424098,"f":"=1/(1.10)^9","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H14","v":4323577.429034,"f":"=F14*G14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I14","v":"-","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"J14","v":10194760.241817,"f":"=F14","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":4323577.429034,"f":"=J14*G14","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"السنة 10 (Year 10)","fg":"#1E293B","b":true},{"c":"B15","v":12738402.293465,"f":"=B14*1.025","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"C15","v":-764304.137608,"f":"=-B15*0.06","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D15","v":12511889.811737,"f":"=B15+C15+450000*(1.02)^9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"E15","v":-2064461.818937,"f":"=-D15*0.165","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F15","v":10447427.9928,"f":"=D15+E15","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":0.385543,"f":"=1/(1.10)^10","fg":"#1E293B","al":"center","nf":"0.0000"},{"c":"H15","v":4027932.730628,"f":"=F15*G15","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I15","v":129801378.092364,"f":"=(F15*1.025)/0.0825","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":140248806.085164,"f":"=F15+I15","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K15","v":54071945.444492,"f":"=J15*G15","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"إجمالي القيمة الحالية المخصومة (Total NPV)","bg":"#F0F9FF","fg":"#1E293B","b":true},{"c":"B16","v":"-","bg":"#F0F9FF","al":"center"},{"c":"C16","v":"-","bg":"#F0F9FF","al":"center"},{"c":"D16","v":"-","bg":"#F0F9FF","al":"center"},{"c":"E16","v":"-","bg":"#F0F9FF","al":"center"},{"c":"F16","v":"-","bg":"#F0F9FF","al":"center"},{"c":"G16","v":"-","bg":"#F0F9FF","al":"center"},{"c":"H16","v":"-","bg":"#F0F9FF","al":"center"},{"c":"I16","v":"-","bg":"#F0F9FF","al":"center"},{"c":"J16","v":"-","bg":"#F0F9FF","al":"center"},{"c":"K16","v":106597525.004735,"f":"=SUM(K6:K15)","bg":"#ECFDF5","fg":"#1E293B","b":true,"al":"center","nf":"#,##0 \"ر.س\""}]}]},{"name":"معايير التقييم IVS & Taqyeem","maxRow":10,"maxCol":7,"colWidths":[38.0,24.0,24.0,24.0,22.0,24.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"دليل معدلات الرسملة المرجعية حسب نوع العقار والمدينة (Market Cap Rate Benchmarks)","bg":"#0F1E36","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"معدلات العائد الاستثماري المتداولة في السوق العقاري السعودي ودول الخليج وفق تقارير تقييم وبيوت الخبرة","bg":"#1E3A8A","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"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":40.0,"cells":[{"c":"A4","v":"القطاع العقاري المتخصص","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"نطاق Cap Rate (الرياض)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نطاق Cap Rate (جدة)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"نطاق Cap Rate (الشرقية)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"متوسط مدة عقود الإيجار","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"مستوى المخاطر التشغيلية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المعايير المحددة للتقييم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"المكاتب الإدارية الفاخرة (Grade A Offices)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B5","v":"7.00% - 7.75%","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"C5","v":"7.25% - 8.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D5","v":"7.50% - 8.25%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E5","v":"5 - 10 سنوات","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F5","v":"منخفضة (Low)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G5","v":"عقود حكومية وشركات كبرى","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"المراكز والمجمعات التجارية (Retail Strip Plazas)","fg":"#1E293B","b":true},{"c":"B6","v":"7.75% - 8.50%","fg":"#1E293B","b":true,"al":"center"},{"c":"C6","v":"8.00% - 8.75%","fg":"#1E293B","al":"center"},{"c":"D6","v":"8.00% - 8.75%","fg":"#1E293B","al":"center"},{"c":"E6","v":"3 - 5 سنوات","fg":"#1E293B","al":"center"},{"c":"F6","v":"متوسطة (Moderate)","fg":"#1E293B","al":"center"},{"c":"G6","v":"مستأجر رئيسي Anchor Tenant","fg":"#1E293B","al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"المستودعات والخدمات اللوجستية (Logistics Parks)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B7","v":"7.50% - 8.25%","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"C7","v":"7.75% - 8.50%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D7","v":"7.75% - 8.50%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E7","v":"5 - 15 سنة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F7","v":"منخفضة (Low)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G7","v":"عقود تأجير ثلاثية Triple Net","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"المباني السكنية المخصصة للتأجير (Multi-Family)","fg":"#1E293B","b":true},{"c":"B8","v":"7.25% - 8.00%","fg":"#1E293B","b":true,"al":"center"},{"c":"C8","v":"7.50% - 8.25%","fg":"#1E293B","al":"center"},{"c":"D8","v":"7.75% - 8.50%","fg":"#1E293B","al":"center"},{"c":"E8","v":"سنوي متجدد","fg":"#1E293B","al":"center"},{"c":"F8","v":"متوسطة (Moderate)","fg":"#1E293B","al":"center"},{"c":"G8","v":"معدل دوران مستأجرين أعلى","fg":"#1E293B","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"القطاع الصحي والمستشفيات (Healthcare Facilities)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B9","v":"6.75% - 7.50%","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"C9","v":"7.00% - 7.75%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D9","v":"7.25% - 8.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E9","v":"15 - 25 سنة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F9","v":"شديدة الانخفاض","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G9","v":"عقود طويلة الأجل ومستقرة","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"المدارس والتعليم الأهلي (Educational Assets)","fg":"#1E293B","b":true},{"c":"B10","v":"7.25% - 8.00%","fg":"#1E293B","b":true,"al":"center"},{"c":"C10","v":"7.50% - 8.25%","fg":"#1E293B","al":"center"},{"c":"D10","v":"7.50% - 8.25%","fg":"#1E293B","al":"center"},{"c":"E10","v":"10 - 20 سنة","fg":"#1E293B","al":"center"},{"c":"F10","v":"منخفضة (Low)","fg":"#1E293B","al":"center"},{"c":"G10","v":"عقود مؤسسات تعليمية مرموقة","fg":"#1E293B","al":"center"}]}]}]}