{"slug":"construction-equipment-and-heavy-machinery-daily-utilization-and-fuel-log-sheet","sheets":[{"name":"سجل_تشغيل_المعدات_والسولار","maxRow":27,"maxCol":13,"colWidths":[11.0,46.0,11.0,14.0,13.0,15.0,13.0,13.0,13.0,13.0,13.0,16.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"شيت متابعة تشغيل المعدات الثقيلة وساعات العمل واستهلاك السولار وتكلفة الإيجار والصيانة (Heavy Equipment Utilization & Fuel Log)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"مراقبة عدادات الساعات (Hour Meter)، نسبة الإتاحة الفنية (Mechanical Availability %)، معدل استهلاك الديزل (L/hr)، وتوزيع التكاليف على مراكز المشاريع","bg":"#9A3412","fg":"#FEF3C7","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"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":""},{"c":"L3","v":""},{"c":"M3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع / الموقع:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B4","v":"مشروع البنية التحتية والأعمال الترابية والأساسات - القطاع الشمالي","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي ساعات التشغيل الفعلية:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F4","v":3230,"f":"=F27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G4","v":"إجمالي الوقود المنصرف (لتر):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I4","v":58485,"f":"=I27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J4","v":"إجمالي تكلفة أسطول المعدات:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L4","v":593725,"f":"=M27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B5","v":"BOQ-ACC-177 | Caterpillar & FHWA Fleet Standard","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D5","v":"سعر لتر السولار / الديزل بالموقع:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F5","v":2.65,"in":true,"bg":"#FFF9E6","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":"متوسط الإتاحة الفنية للأسطول:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I5","v":0.960452,"f":"=H27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"J5","v":"متوسط تكلفة ساعة التشغيل:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L5","v":183.815789,"f":"=M27/F27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":6,"h":28.0,"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":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""},{"c":"M6","v":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"كود المعدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"نوع وطراز المعدة الثقيلة ومركز التكلفة (Equipment & Cost Center)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"الملكية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"عداد البداية (ساعة)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"عداد النهاية (ساعة)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"ساعات العمل الفعلية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"ساعات الأعطال والتوقف","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"نسبة الإتاحة الفنية %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"السولار المنصرف (لتر)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"معدل الاستهلاك (لتر/ساعة)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"فئة الساعة (إيجار/إهلاك)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"تكلفة الوقود والزيوت","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M7","v":"الإجمالي الشهري للمعدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: معدات الحفر والتسوية والدمك الميكانيكي (Earthmoving, Excavation & Compaction Fleet)","bg":"#FDE68A","fg":"#0F2942","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"EQ-101","fg":"#1E293B","al":"center"},{"c":"B9","v":"حفار هيدروليكي جنزير كاتربيلر (CAT 336D2 - 36 Ton) مع شاكوش تكسير صخور — مركز تكلفة الحفر العام","fg":"#1E293B"},{"c":"C9","v":"ملكية","fg":"#1E293B","al":"center"},{"c":"D9","v":4120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E9","v":4345,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":225,"f":"=E9-D9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":15,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":0.9375,"f":"=F9/(F9+G9)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I9","v":6200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J9","v":27.555556,"f":"=IF(F9>0,I9/F9,0)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":210,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"f":"=(I9*$F$5)*1.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M9","v":47250,"f":"=(F9*K9)+L9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"EQ-102","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"حفار هيدروليكي جنزير كوماتسو (Komatsu PC220-8 - 22 Ton) — مركز تكلفة خنادق المرافق والأساسات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"إيجار","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":2850,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E10","v":3060,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":210,"f":"=E10-D10","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":0.954545,"f":"=F10/(F10+G10)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I10","v":4400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J10","v":20.952381,"f":"=IF(F10>0,I10/F10,0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":175,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L10","v":0,"f":"=(I10*$F$5)*1.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M10","v":36750,"f":"=(F10*K10)+L10","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"EQ-103","fg":"#1E293B","al":"center"},{"c":"B11","v":"لودر عجل مفصلي كاتربيلر (CAT 966H Wheel Loader - 4.2 m3 Bucket) — مركز تكلفة التشوين والتحميل","fg":"#1E293B"},{"c":"C11","v":"ملكية","fg":"#1E293B","al":"center"},{"c":"D11","v":6410,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E11","v":6650,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F11","v":240,"f":"=E11-D11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":12,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":0.952381,"f":"=F11/(F11+G11)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I11","v":5520,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J11","v":23,"f":"=IF(F11>0,I11/F11,0)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":195,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L11","v":0,"f":"=(I11*$F$5)*1.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M11","v":46800,"f":"=(F11*K11)+L11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"EQ-104","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"حفار لودر مزدوج باكهو (JCB 3CX Backhoe Loader) — مركز تكلفة الشبكات والتسويات الموقعية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"ملكية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":3190,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E12","v":3400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F12","v":210,"f":"=E12-D12","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":0.963303,"f":"=F12/(F12+G12)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I12","v":2310,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J12","v":11,"f":"=IF(F12>0,I12/F12,0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L12","v":0,"f":"=(I12*$F$5)*1.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M12","v":25200,"f":"=(F12*K12)+L12","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"EQ-105","fg":"#1E293B","al":"center"},{"c":"B13","v":"جريدر تسوية طرق كاتربيلر (CAT 140K Motor Grader) — مركز تكلفة الطرق وطبقة الأساس الحصوي","fg":"#1E293B"},{"c":"C13","v":"إيجار","fg":"#1E293B","al":"center"},{"c":"D13","v":1940,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E13","v":2120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F13","v":180,"f":"=E13-D13","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":0.947368,"f":"=F13/(F13+G13)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I13","v":3960,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J13","v":22,"f":"=IF(F13>0,I13/F13,0)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":230,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L13","v":0,"f":"=(I13*$F$5)*1.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M13","v":41400,"f":"=(F13*K13)+L13","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"EQ-106","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"هراس دمك اهتزازي أسطوانة مفردة (Dynapac CA250 Vibratory Roller 12-Ton) — مركز تكلفة الإحلال والردم","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"ملكية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":2480,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E14","v":2675,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F14","v":195,"f":"=E14-D14","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":0.975,"f":"=F14/(F14+G14)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I14","v":2925,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J14","v":15,"f":"=IF(F14>0,I14/F14,0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K14","v":135,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L14","v":0,"f":"=(I14*$F$5)*1.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M14","v":26325,"f":"=(F14*K14)+L14","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"ثانياً: أوناش الرفع التلسكوبية والبرجية ومعدات المناولة (Cranes & Material Handling Fleet)","bg":"#FDE68A","fg":"#0F2942","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"EQ-201","fg":"#1E293B","al":"center"},{"c":"B16","v":"ونش تلسكوبي متحرك للمناطق الوعرة (Tadano GR-800EX Rough Terrain Crane 80-Ton) — تركيب الهياكل","fg":"#1E293B"},{"c":"C16","v":"إيجار","fg":"#1E293B","al":"center"},{"c":"D16","v":1520,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E16","v":1700,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F16","v":180,"f":"=E16-D16","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":0.967742,"f":"=F16/(F16+G16)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I16","v":3600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J16","v":20,"f":"=IF(F16>0,I16/F16,0)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K16","v":380,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L16","v":0,"f":"=(I16*$F$5)*1.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M16","v":68400,"f":"=(F16*K16)+L16","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"EQ-202","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"ونش تلسكوبي متحرك (Grove RT540E Mobile Crane 40-Ton) — مناولة حديد التسليح والشدات الخشبية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C17","v":"إيجار","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D17","v":3310,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E17","v":3510,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F17","v":200,"f":"=E17-D17","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":0.952381,"f":"=F17/(F17+G17)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I17","v":3200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J17","v":16,"f":"=IF(F17>0,I17/F17,0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K17","v":260,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L17","v":0,"f":"=(I17*$F$5)*1.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M17","v":52000,"f":"=(F17*K17)+L17","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"EQ-203","fg":"#1E293B","al":"center"},{"c":"B18","v":"ونش برجي علوي (Potain MC 85B Tower Crane - 50m Jib) — يعمل على كهرباء المولد الرئيسي للموقع","fg":"#1E293B"},{"c":"C18","v":"ملكية","fg":"#1E293B","al":"center"},{"c":"D18","v":5100,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E18","v":5360,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F18","v":260,"f":"=E18-D18","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":0.970149,"f":"=F18/(F18+G18)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I18","v":0,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J18","v":0,"f":"=IF(F18>0,I18/F18,0)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K18","v":185,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L18","v":0,"f":"=(I18*$F$5)*1.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M18","v":48100,"f":"=(F18*K18)+L18","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"EQ-204","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B19","v":"رافعة شوكية تلسكوبية مانيتو/جي سي بي (JCB 540-170 Telehandler 17m) — تشوين البلوك والتشطيبات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C19","v":"ملكية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D19","v":2740,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E19","v":2950,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F19","v":210,"f":"=E19-D19","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G19","v":9,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H19","v":0.958904,"f":"=F19/(F19+G19)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I19","v":2100,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J19","v":10,"f":"=IF(F19>0,I19/F19,0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K19","v":130,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L19","v":0,"f":"=(I19*$F$5)*1.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M19","v":27300,"f":"=(F19*K19)+L19","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"ثالثاً: مضخات الخرسانة وشاحنات النقل الثقيل والمياه (Concrete Pumps & Heavy Haulage Trucks)","bg":"#FDE68A","fg":"#0F2942","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"EQ-301","fg":"#1E293B","al":"center"},{"c":"B21","v":"مضخة خرسانة ذراعية متنقلة (Putzmeister 42m Concrete Boom Pump) — صب القواعد والأسقف والأعمدة","fg":"#1E293B"},{"c":"C21","v":"إيجار","fg":"#1E293B","al":"center"},{"c":"D21","v":1890,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E21","v":2010,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F21","v":120,"f":"=E21-D21","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G21","v":6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H21","v":0.952381,"f":"=F21/(F21+G21)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I21","v":3120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J21","v":26,"f":"=IF(F21>0,I21/F21,0)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K21","v":450,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L21","v":0,"f":"=(I21*$F$5)*1.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M21","v":54000,"f":"=(F21*K21)+L21","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"EQ-302","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B22","v":"شاحنة قلاب ثقيل مرسيدس أكتروس (Mercedes Actros 6x4 Dump Truck 24 m3 - رقم 1) — نقل ناتج الحفر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C22","v":"ملكية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D22","v":7820,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E22","v":8070,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F22","v":250,"f":"=E22-D22","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G22","v":14,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H22","v":0.94697,"f":"=F22/(F22+G22)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I22","v":4500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J22","v":18,"f":"=IF(F22>0,I22/F22,0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K22","v":140,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L22","v":0,"f":"=(I22*$F$5)*1.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M22","v":35000,"f":"=(F22*K22)+L22","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"EQ-303","fg":"#1E293B","al":"center"},{"c":"B23","v":"شاحنة قلاب ثقيل مرسيدس أكتروس (Mercedes Actros 6x4 Dump Truck 24 m3 - رقم 2) — توريد طبقة الإحلال","fg":"#1E293B"},{"c":"C23","v":"ملكية","fg":"#1E293B","al":"center"},{"c":"D23","v":6950,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E23","v":7190,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F23","v":240,"f":"=E23-D23","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G23","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H23","v":0.96,"f":"=F23/(F23+G23)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I23","v":4320,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J23","v":18,"f":"=IF(F23>0,I23/F23,0)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K23","v":140,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L23","v":0,"f":"=(I23*$F$5)*1.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M23","v":33600,"f":"=(F23*K23)+L23","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"EQ-304","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B24","v":"شاحنة صهريج مياه برشاش خلفي (Water Tanker Truck 18,000 Liters) — رش مياه الدمك ومكافحة الغبار","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C24","v":"إيجار","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D24","v":4210,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E24","v":4420,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F24","v":210,"f":"=E24-D24","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G24","v":6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H24","v":0.972222,"f":"=F24/(F24+G24)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I24","v":2730,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J24","v":13,"f":"=IF(F24>0,I24/F24,0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K24","v":110,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L24","v":0,"f":"=(I24*$F$5)*1.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M24","v":23100,"f":"=(F24*K24)+L24","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"رابعاً: مولدات الكهرباء الديزل وضواغط الهواء الموقعية (Site Power Generators & Air Compressors)","bg":"#FDE68A","fg":"#0F2942","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":72.0,"cells":[{"c":"A26","v":"EQ-401","fg":"#1E293B","al":"center"},{"c":"B26","v":"مولد كهرباء ديزل كاتم للصوت (Perkins / Cummins 500 kVA Prime Generator) — تغذية الونش البرجي والموقع","fg":"#1E293B"},{"c":"C26","v":"ملكية","fg":"#1E293B","al":"center"},{"c":"D26","v":8400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E26","v":8700,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F26","v":300,"f":"=E26-D26","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G26","v":4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H26","v":0.986842,"f":"=F26/(F26+G26)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I26","v":9600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J26","v":32,"f":"=IF(F26>0,I26/F26,0)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K26","v":95,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"L26","v":0,"f":"=(I26*$F$5)*1.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M26","v":28500,"f":"=(F26*K26)+L26","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"الإجمالي الشهري لساعات تشغيل المعدات والسولار المنصرف والتكلفة الكلية (Total Monthly Fleet Utilization & Cost)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F27","v":3230,"f":"=F9+F10+F11+F12+F13+F14+F16+F17+F18+F19+F21+F22+F23+F24+F26","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G27","v":133,"f":"=G9+G10+G11+G12+G13+G14+G16+G17+G18+G19+G21+G22+G23+G24+G26","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"H27","v":0.960452,"f":"=F27/(F27+G27)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"I27","v":58485,"f":"=I9+I10+I11+I12+I13+I14+I16+I17+I18+I19+I21+I22+I23+I24+I26","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"J27","v":18.106811,"f":"=I27/F27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K27","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"},{"c":"L27","v":0,"f":"=L9+L10+L11+L12+L13+L14+L16+L17+L18+L19+L21+L22+L23+L24+L26","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"M27","v":593725,"f":"=M9+M10+M11+M12+M13+M14+M16+M17+M18+M19+M21+M22+M23+M24+M26","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"جدول_الصيانة_الوقائية_PM","maxRow":13,"maxCol":10,"colWidths":[11.0,30.0,15.0,13.0,13.0,44.0,15.0,13.0,28.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"جدول متابعة الصيانة الوقائية الدورية للمعدات الثقيلة وتنبيهات تغيير الزيوت والفلاتر (Preventive Maintenance PM Schedule)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"ربط قراءات عداد الساعات بدورات الصيانة القياسية (PM-250 / PM-500 / PM-1000 ساعة) لمنع الأعطال الفجائية بالموقع","bg":"#9A3412","fg":"#FEF3C7","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"كود المعدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم وطراز المعدة الثقيلة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"العداد الحالي (ساعة)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"عداد آخر صيانة منفذة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"دورة الصيانة القادمة (ساعة)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نوع الصيانة الوقائية المطلوبة (PM Scope)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"عداد استحقاق الصيانة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الساعات المتبقية للصيانة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"حالة التنبيه الآلي للصيانة الوقائية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"التكلفة التقديرية للصيانة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"EQ-101","fg":"#1E293B","al":"center"},{"c":"B5","v":"حفار هيدروليكي كاتربيلر CAT 336D2","fg":"#1E293B"},{"c":"C5","v":4345,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D5","v":4100,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E5","v":250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F5","v":"صيانة PM-250: تغيير زيت المحرك 15W-40 وفلاتر الزيت والوقود وتشحيم البنوز","fg":"#1E293B"},{"c":"G5","v":4350,"f":"=D5+E5","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H5","v":5,"f":"=G5-C5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"I5","v":"مستحقة قريباً - تجهيز قطع الغيار","f":"=IF(H5<=0,\"تجاوز الموعد - إيقاف فوري للصيانة\",IF(H5<=25,\"مستحقة قريباً - تجهيز قطع الغيار\",\"حالة تشغيلية آمنة\"))","fg":"#0F2942","b":true,"al":"center"},{"c":"J5","v":1850,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"EQ-102","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"حفار هيدروليكي كوماتسو PC220-8","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":3060,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D6","v":2500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E6","v":500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F6","v":"صيانة PM-500: زيت المحرك + فلاتر الهيدروليك والهواء الرئيسي وفاصل المياه","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G6","v":3000,"f":"=D6+E6","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H6","v":-60,"f":"=G6-C6","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":"تجاوز الموعد - إيقاف فوري للصيانة","f":"=IF(H6<=0,\"تجاوز الموعد - إيقاف فوري للصيانة\",IF(H6<=25,\"مستحقة قريباً - تجهيز قطع الغيار\",\"حالة تشغيلية آمنة\"))","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center"},{"c":"J6","v":3400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"EQ-103","fg":"#1E293B","al":"center"},{"c":"B7","v":"لودر عجل مفصلي كاتربيلر CAT 966H","fg":"#1E293B"},{"c":"C7","v":6650,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D7","v":6000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E7","v":1000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F7","v":"صيانة PM-1000: تغيير زيت الفتيس والدفرنسات والهيدروليك وفحص الفرامل","fg":"#1E293B"},{"c":"G7","v":7000,"f":"=D7+E7","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H7","v":350,"f":"=G7-C7","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":"حالة تشغيلية آمنة","f":"=IF(H7<=0,\"تجاوز الموعد - إيقاف فوري للصيانة\",IF(H7<=25,\"مستحقة قريباً - تجهيز قطع الغيار\",\"حالة تشغيلية آمنة\"))","fg":"#0F2942","b":true,"al":"center"},{"c":"J7","v":7200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"EQ-104","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"حفار لودر مزدوج باكهو JCB 3CX","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":3400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D8","v":3250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E8","v":250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F8","v":"صيانة PM-250: تغيير زيت المحرك وفلاتر الديزل والهواء وتشحيم الوصلات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G8","v":3500,"f":"=D8+E8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H8","v":100,"f":"=G8-C8","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":"حالة تشغيلية آمنة","f":"=IF(H8<=0,\"تجاوز الموعد - إيقاف فوري للصيانة\",IF(H8<=25,\"مستحقة قريباً - تجهيز قطع الغيار\",\"حالة تشغيلية آمنة\"))","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center"},{"c":"J8","v":1250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"EQ-106","fg":"#1E293B","al":"center"},{"c":"B9","v":"هراس دمك اهتزازي Dynapac CA250","fg":"#1E293B"},{"c":"C9","v":2675,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D9","v":2200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E9","v":500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":"صيانة PM-500: تغيير زيت الهزاز الأسطواني وفلاتر الهيدروليك وزيت المحرك","fg":"#1E293B"},{"c":"G9","v":2700,"f":"=D9+E9","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H9","v":25,"f":"=G9-C9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":"مستحقة قريباً - تجهيز قطع الغيار","f":"=IF(H9<=0,\"تجاوز الموعد - إيقاف فوري للصيانة\",IF(H9<=25,\"مستحقة قريباً - تجهيز قطع الغيار\",\"حالة تشغيلية آمنة\"))","fg":"#0F2942","b":true,"al":"center"},{"c":"J9","v":2900,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"EQ-204","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"رافعة تلسكوبية JCB 540-170","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":2950,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D10","v":2750,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E10","v":250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":"صيانة PM-250: تغيير زيت المحرك وفحص خراطيم البوم الهيدروليكي وسلاسل الرفع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G10","v":3000,"f":"=D10+E10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H10","v":50,"f":"=G10-C10","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":"حالة تشغيلية آمنة","f":"=IF(H10<=0,\"تجاوز الموعد - إيقاف فوري للصيانة\",IF(H10<=25,\"مستحقة قريباً - تجهيز قطع الغيار\",\"حالة تشغيلية آمنة\"))","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center"},{"c":"J10","v":1600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"EQ-302","fg":"#1E293B","al":"center"},{"c":"B11","v":"شاحنة قلاب مرسيدس أكتروس 6x4 (1)","fg":"#1E293B"},{"c":"C11","v":8070,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D11","v":7800,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E11","v":250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F11","v":"صيانة PM-250: تغيير زيت المحرك وفلاتر الديزل ومراجعة تيل الفرامل والسوسته","fg":"#1E293B"},{"c":"G11","v":8050,"f":"=D11+E11","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H11","v":-20,"f":"=G11-C11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":"تجاوز الموعد - إيقاف فوري للصيانة","f":"=IF(H11<=0,\"تجاوز الموعد - إيقاف فوري للصيانة\",IF(H11<=25,\"مستحقة قريباً - تجهيز قطع الغيار\",\"حالة تشغيلية آمنة\"))","fg":"#0F2942","b":true,"al":"center"},{"c":"J11","v":2100,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"EQ-401","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"مولد كهرباء ديزل كاتم 500 kVA","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":8700,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D12","v":8500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E12","v":250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F12","v":"صيانة PM-250: تغيير زيت المحرك وفلاتر الوقود والزيت وفحص شحن الدينامو","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G12","v":8750,"f":"=D12+E12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H12","v":50,"f":"=G12-C12","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":"حالة تشغيلية آمنة","f":"=IF(H12<=0,\"تجاوز الموعد - إيقاف فوري للصيانة\",IF(H12<=25,\"مستحقة قريباً - تجهيز قطع الغيار\",\"حالة تشغيلية آمنة\"))","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center"},{"c":"J12","v":1450,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"إجمالي ميزانية الصيانة الوقائية الدورية المستحقة للأسطول (Total Scheduled Preventive Maintenance Budget)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J13","v":21750,"f":"=SUM(J5:J12)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"كارت_تحليل_تكلفة_ساعة_المعدة","maxRow":13,"maxCol":7,"colWidths":[10.0,18.0,52.0,14.0,18.0,16.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"كارت تحليل تكلفة التملك والتشغيل للساعة (Owning & Operating Hourly Cost): حفار هيدروليكي CAT 336D2 (36-Ton)","bg":"#0F2942","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":"منهجية كاتربيلر وFHWA لحساب الإهلاك، التأمين، استهلاك السولار (28 لتر/ساعة)، الزيوت والفلاتر، الكاتينة والأظافر، وأجر السائق","bg":"#9A3412","fg":"#FEF3C7","b":true,"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":"م","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف التكلفة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر تكلفة التملك أو التشغيل لكل ساعة عمل","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المعدل لكل ساعة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"التكلفة لكل ساعة تشغيل","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"OW-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"تكلفة تملك ثابتة","fg":"#1E293B","al":"center"},{"c":"C5","v":"قسط الإهلاك الرأسمالي للمعدة (صافي القيمة بعد الخردة مقسوماً على العمر الافتراضي 12,000 ساعة)","fg":"#1E293B"},{"c":"D5","v":"ساعة","fg":"#1E293B","al":"center"},{"c":"E5","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":95,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":95,"f":"=E5*F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"OW-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"تكلفة تملك ثابتة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C6","v":"تكلفة التأمين الهندسي الشامل والترخيص وتكلفة التمويل الرأسمالي موزعة على ساعات العمل السنوية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":"ساعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":22,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":22,"f":"=E6*F6","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"OP-01","fg":"#1E293B","al":"center"},{"c":"B7","v":"تشغيل (وقود)","fg":"#1E293B","al":"center"},{"c":"C7","v":"استهلاك وقود الديزل (السولار) عند حمل الحفر المتوسط إلى الثقيل (28 لتر/ساعة)","fg":"#1E293B"},{"c":"D7","v":"لتر","fg":"#1E293B","al":"center"},{"c":"E7","v":28,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":2.65,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":74.2,"f":"=E7*F7","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"OP-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"تشغيل (زيوت)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":"استهلاك زيوت المحرك والهيدروليك والشحوم والفلاتر الدورية (PM-250/500/1000)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":"ساعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":18.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":18.5,"f":"=E8*F8","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"OP-03","fg":"#1E293B","al":"center"},{"c":"B9","v":"تشغيل (عمرة)","fg":"#1E293B","al":"center"},{"c":"C9","v":"مخصص إصلاح وصيانة الكاتينة (Undercarriage) والخراطيم الهيدروليكية والطرنبات","fg":"#1E293B"},{"c":"D9","v":"ساعة","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":26,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":26,"f":"=E9*F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"OP-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"أجزاء تآكل GET","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"مخصص استهلاك أظافر وسكاكين الباكت وبنوز التكسير (Ground Engaging Tools - Bucket Teeth)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":"ساعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":14,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":14,"f":"=E10*F10","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"LB-01","fg":"#1E293B","al":"center"},{"c":"B11","v":"أجور تشغيل","fg":"#1E293B","al":"center"},{"c":"C11","v":"أجر سائق الحفار الأساسي وبدل الساعات الإضافية والإعاشة والتأمينات الاجتماعية مقسوماً على 220 ساعة","fg":"#1E293B"},{"c":"D11","v":"ساعة","fg":"#1E293B","al":"center"},{"c":"E11","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":38,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":38,"f":"=E11*F11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"إجمالي تكلفة التملك والتشغيل المباشرة للساعة الواحدة شاملة الوقود والسائق (Total Owning & Operating Cost/Hr)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":287.7,"f":"=SUM(G5:G11)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"فئة تحميل الساعة على المشروع بدون وقود (Dry/Operated Internal Charge Rate Excl. Fuel)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G13","v":213.5,"f":"=G12-G7","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]}]}