{"slug":"construction-equipment-hourly-rental-and-operating-cost-sheet","sheets":[{"name":"حاسبة تكلفة وإيجار المعدة","maxRow":40,"maxCol":7,"colWidths":[24.0,16.0,16.0,20.0,28.0,24.0,32.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"شيت حساب تكلفة تشغيل وتأجير المعدات الثقيلة للمقاولات إكسيل (Equipment O&O Cost)","bg":"#1E293B","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":"نموذج محاسبي وهندسي لحساب تكاليف الملكية والتشغيل المباشر وهامش الربح ومعدل الإيجار للساعة وفق معايير Caterpillar و AGC و IFRS","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":"نوع وطراز المعدة الثقيلة:","b":true},{"c":"B4","v":"حفار هيدروليكي زاحف (Crawler Excavator CAT 336D2 L)","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"الرقم التعريفي للأصل / اللوحة:","b":true},{"c":"F4","v":"EQ-EXC-2024-019","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"القدرة الصافية للمحرك (Flywheel Power):","b":true},{"c":"B5","v":"208 كيلوواط (283 حصان ميكانيكي)","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"سعة باكت الحفر التقديرية (Bucket):","b":true},{"c":"F5","v":"1.90 متر مكعب (Heavy Duty Rock)","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"طبيعة وظروف تشغيل الموقع:","b":true},{"c":"B6","v":"أعمال حفر صخري شاق وقواعد مباني (Severe / Heavy)","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ دخول الخدمة والتشغيل:","b":true},{"c":"F6","v":"2024-01-01","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. تكاليف الملكية الرأسمالية السنوية وتكلفة الساعة (Fixed Ownership Costs)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"عنصر التكلفة والمواصفة المالية","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"الرمز","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الوحدة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"القيمة أو المدخلات","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"المعادلة أو المرجعية الحسابية","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"الأساس المحاسبي والشروط","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"تكلفة الساعة (ريال/ساعة)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"سعر الشراء الكلي شاملاً التجهيز والشحن (Delivered Price):"},{"c":"B10","v":"Price_P","al":"center"},{"c":"C10","v":"ريال سعودي","al":"center"},{"c":"D10","v":1250000,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E10","v":"سعر الشراء التعاقدي تسليم ساحة المعدات"},{"c":"F10","v":"الأصل الرأسمالي المسجل بالسجلات المالية"},{"c":"G10","v":"-","al":"center"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"قيمة الخردة المتبقية بنهاية الخدمة (Estimated Salvage Value):"},{"c":"B11","v":"Salvage_S","al":"center"},{"c":"C11","v":"ريال سعودي","al":"center"},{"c":"D11","v":250000,"f":"=D10*0.20","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E11","v":"20% من سعر الشراء الأصلي وفق معايير CAT"},{"c":"F11","v":"القيمة البيعية التقديرية بعد انتهاء العمر الافتراضي"},{"c":"G11","v":"-","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"العمر الافتراضي التشغيلي للمعدة (Economic Life):"},{"c":"B12","v":"Life_Yrs","al":"center"},{"c":"C12","v":"سنوات","al":"center"},{"c":"D12","v":5,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":"العمر الاقتصادي المعتاد لمعدات الحفر الثقيلة"},{"c":"F12","v":"5 سنوات تشغيلية بالمشاريع الإنشائية"},{"c":"G12","v":"-","al":"center"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"ساعات التشغيل السنوية المتوقعة (Annual Operating Hours):"},{"c":"B13","v":"Hours_Yr","al":"center"},{"c":"C13","v":"ساعة / سنة","al":"center"},{"c":"D13","v":2000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E13","v":"متوسط 250 يوم عمل × 8 ساعات يومياً"},{"c":"F13","v":"معدل الاستخدام والتشغيل السنوي المستهدف"},{"c":"G13","v":"-","al":"center"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"إجمالي ساعات العمر الاقتصادي للمعدة (Total Lifetime Hours):"},{"c":"B14","v":"Life_Hours","al":"center"},{"c":"C14","v":"ساعة","al":"center"},{"c":"D14","v":10000,"f":"=D12*D13","b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":"عدد السنوات × ساعات التشغيل السنوية"},{"c":"F14","v":"10,000 ساعة تشغيلية إجمالية"},{"c":"G14","v":"-","al":"center"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"تكلفة الإهلاك الرأسمالي بالساعة (Hourly Depreciation):"},{"c":"B15","v":"Deprec_Hr","al":"center"},{"c":"C15","v":"ريال / ساعة","al":"center"},{"c":"D15","v":100,"f":"=(D10-D11)/D14","b":true,"al":"center","nf":"#,##0"},{"c":"E15","v":"(سعر الشراء - قيمة الخردة) ÷ ساعات العمر"},{"c":"F15","v":"إهلاك القسط الثابت المباشر (Straight-line)"},{"c":"G15","v":100,"f":"=(D10-D11)/D14","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"تكلفة رأس المال والفوائد السنوية (Cost of Capital / Interest):"},{"c":"B16","v":"Interest_Yr","al":"center"},{"c":"C16","v":"ريال / سنة","al":"center"},{"c":"D16","v":45000,"f":"=(D10+D11)/2 * 0.06","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E16","v":"متوسط الاستثمار × فائدة رأس المال 6% سنوياً"},{"c":"F16","v":"تكلفة الفرصة البديلة لتمويل شراء المعدة"},{"c":"G16","v":22.5,"f":"=D16/D13","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"تكاليف التأمين الشامل والرخص السنوية (Insurance & Licensing):"},{"c":"B17","v":"Insur_Yr","al":"center"},{"c":"C17","v":"ريال / سنة","al":"center"},{"c":"D17","v":31250,"f":"=D10*0.025","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E17","v":"2.5% من القيمة الدفترية الأصلية سنوياً"},{"c":"F17","v":"وثيقة التأمين الشامل ورخص السير والبلدية"},{"c":"G17","v":15.625,"f":"=D17/D13","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"تكاليف التخزين وحراسة الساحة (Storage & Yard Overhead):"},{"c":"B18","v":"Storage_Yr","al":"center"},{"c":"C18","v":"ريال / سنة","al":"center"},{"c":"D18","v":"15000","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E18","v":"مصاريف إدارة ساحة المعدات والمستودع"},{"c":"F18","v":"تخصيص نسبي لتكاليف مركز صيانة الساحة"},{"c":"G18","v":7.5,"f":"=D18/D13","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"إجمالي تكلفة الملكية للساعة الواحدة (Total Hourly Ownership Cost):","bg":"#FEF3C7","b":true},{"c":"B19","v":"Total_Own_Hr","bg":"#FEF3C7","al":"center"},{"c":"C19","v":"ريال / ساعة","bg":"#FEF3C7","al":"center"},{"c":"D19","v":145.625,"f":"=SUM(G15:G18)","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","nf":"#,##0"},{"c":"E19","v":"مجموع (الإهلاك + التمويل + التأمين + الساحة)","bg":"#FEF3C7"},{"c":"F19","v":"التكلفة الثابتة للساعة سواء اشتغلت المعدة أو توقفت","bg":"#FEF3C7"},{"c":"G19","v":145.625,"f":"=SUM(G15:G18)","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"2. تكاليف التشغيل المباشرة والمتغيرة للساعة الواحدة (Direct Operating Costs)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"استهلاك وقود الديزل المباشر (Fuel Consumption):"},{"c":"B22","v":"Fuel_Hr","al":"center"},{"c":"C22","v":"لتر / ساعة","al":"center"},{"c":"D22","v":26.5,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E22","v":"معدل استهلاك الحفار (26.5 لتر/ساعة في الأحمال المتوسطة)"},{"c":"F22","v":"سعر لتر الديزل بالمملكة: 1.15 ريال/لتر"},{"c":"G22","v":30.475,"f":"=D22*1.15","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"الزيوت والشحوم والفلاتر والسوائل (Lube, Oils & Filters):"},{"c":"B23","v":"Lube_Hr","al":"center"},{"c":"C23","v":"ريال / ساعة","al":"center"},{"c":"D23","v":3.657,"f":"=G22*0.12","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E23","v":"12% من تكلفة الوقود المباشر وفق كتيب CAT"},{"c":"F23","v":"زيوت المحرك والهيدروليك وفلاتر الهواء والديزل"},{"c":"G23","v":3.657,"f":"=G22*0.12","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":24,"h":72.0,"cells":[{"c":"A24","v":"استهلاك الجنازير والمداسات (Undercarriage / Tracks Wear):"},{"c":"B24","v":"Tracks_Hr","al":"center"},{"c":"C24","v":"ريال / ساعة","al":"center"},{"c":"D24","v":"24.50","b":true,"al":"center","nf":"#,##0.00"},{"c":"E24","v":"تكلفة طقم الجنازير 75,000 ريال ÷ 3000 ساعة تشغيل صخري"},{"c":"F24","v":"استهلاك السلاسل والبكرات والوصلات السفلية"},{"c":"G24","v":"24.50","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":25,"h":72.0,"cells":[{"c":"A25","v":"الصيانة الدورية وقطع الغيار التقديرية (Repairs & Parts):"},{"c":"B25","v":"Repairs_Hr","al":"center"},{"c":"C25","v":"ريال / ساعة","al":"center"},{"c":"D25","v":85,"f":"=(D10-D11)/D14 * 0.85","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E25","v":"85% من قيمة الإهلاك الساعي وفق معايير المعدات الصخرية"},{"c":"F25","v":"أظافر الباكت، الليات الهيدروليكية، الصمامات"},{"c":"G25","v":85,"f":"=(D10-D11)/D14 * 0.85","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":26,"h":72.0,"cells":[{"c":"A26","v":"أجر ومزايا مشغل المعدة المحترف (Operator Hourly Wages):"},{"c":"B26","v":"Operator_Hr","al":"center"},{"c":"C26","v":"ريال / ساعة","al":"center"},{"c":"D26","v":"45.00","b":true,"al":"center","nf":"#,##0.00"},{"c":"E26","v":"راتب شهري 7,000 ريال + سكن وإعاشة ÷ 200 ساعة عمل"},{"c":"F26","v":"مشغل حفار ماهر مرخص من الهيئة السعودية للمهندسين"},{"c":"G26","v":"45.00","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":27,"h":72.0,"cells":[{"c":"A27","v":"إجمالي تكلفة التشغيل المباشرة للساعة (Total Hourly Operating Cost):","bg":"#FEF3C7","b":true},{"c":"B27","v":"Total_Op_Hr","bg":"#FEF3C7","al":"center"},{"c":"C27","v":"ريال / ساعة","bg":"#FEF3C7","al":"center"},{"c":"D27","v":188.632,"f":"=SUM(G22:G26)","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E27","v":"مجموع (الوقود + الزيوت + الجنازير + الصيانة + المشغل)","bg":"#FEF3C7"},{"c":"F27","v":"التكلفة المتغيرة اللحظية الناتجة عن دوران المحرك","bg":"#FEF3C7"},{"c":"G27","v":188.632,"f":"=SUM(G22:G26)","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""}]},{"r":28,"h":28.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":""},{"c":"C28","v":""},{"c":"D28","v":""},{"c":"E28","v":""},{"c":"F28","v":""},{"c":"G28","v":""}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"3. إجمالي التكلفة التشغيلية ومعدلات الإيجار السوقي والداخلي (Total O&O Cost & Rental Rates)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":72.0,"cells":[{"c":"A30","v":"صافي التكلفة التشغيلية الإجمالية للمعدة بالساعة (Total Net O&O / Hour):","bg":"#FEF3C7","b":true},{"c":"B30","v":"Net_Cost_Hr","bg":"#FEF3C7","al":"center"},{"c":"C30","v":"ريال / ساعة","bg":"#FEF3C7","al":"center"},{"c":"D30","v":334.257,"f":"=G19+G27","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E30","v":"تكلفة الملكية للساعة (19) + تكلفة التشغيل للساعة (27)","bg":"#FEF3C7","cs":3},{"skip":true},{"skip":true}]},{"r":31,"h":72.0,"cells":[{"c":"A31","v":"نسبة المصاريف الإدارية وهامش الربح للمقاول (Overhead & Profit %):"},{"c":"B31","v":"OH_Profit_Pct","al":"center"},{"c":"C31","v":"%","al":"center"},{"c":"D31","v":0.2,"in":true,"b":true,"al":"center","nf":"0.00%"},{"c":"E31","v":"20% لتغطية المخاطر ونقل المعدات والربح التجاري","cs":3},{"skip":true},{"skip":true}]},{"r":32,"h":72.0,"cells":[{"c":"A32","v":"معدل سعر تأجير المعدة بالساعة للغير (Hourly Commercial Rental Rate):","bg":"#FEF3C7","b":true},{"c":"B32","v":"Rent_Rate_Hr","bg":"#FEF3C7","al":"center"},{"c":"C32","v":"ريال / ساعة","bg":"#FEF3C7","al":"center"},{"c":"D32","v":401.1084,"f":"=D30*(1+D31)","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E32","v":"صافي التكلفة بالساعة × (1 + هامش الربح 20%)","bg":"#FEF3C7","cs":3},{"skip":true},{"skip":true}]},{"r":33,"h":72.0,"cells":[{"c":"A33","v":"معدل الإيجار اليومي للمعدة (Daily Rate - 8 Working Hours):"},{"c":"B33","v":"Rent_Daily","al":"center"},{"c":"C33","v":"ريال / يوم","al":"center"},{"c":"D33","v":3208.8672,"f":"=D32*8","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E33","v":"سعر الساعة × 8 ساعات عمل يومية قياسية","cs":3},{"skip":true},{"skip":true}]},{"r":34,"h":72.0,"cells":[{"c":"A34","v":"معدل الإيجار الشهري للمعدة (Monthly Rate - 200 Hours):"},{"c":"B34","v":"Rent_Monthly","al":"center"},{"c":"C34","v":"ريال / شهر","al":"center"},{"c":"D34","v":72199.512,"f":"=D32*200*0.90","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E34","v":"سعر الساعة × 200 ساعة شهرياً مع خصم 10% للمدد الطويلة","cs":3},{"skip":true},{"skip":true}]},{"r":35,"h":72.0,"cells":[{"c":"A35","v":"ساعات التشغيل السنوية لنقطة التعادل (Break-even Utilization Hours):"},{"c":"B35","v":"BEP_Hours","al":"center"},{"c":"C35","v":"ساعة / سنة","al":"center"},{"c":"D35","v":429.45946,"f":"=(D16+D17+D18) / (D32 - G27)","b":true,"al":"center","nf":"#,##0 \"ساعة/سنة\""},{"c":"E35","v":"تكاليف الملكية السنوية بدون إهلاك ÷ (سعر الإيجار - التشغيل)","cs":3},{"skip":true},{"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":34.0,"cells":[{"c":"A37","v":"تكلفة الملكية الثابتة بالساعة","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C37","v":"تكلفة التشغيل المتغيرة بالساعة","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E37","v":"صافي التكلفة الإجمالية","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center"},{"c":"F37","v":"سعر تأجير المعدة المقترح للغير","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":38,"h":28.0,"cells":[{"c":"A38","v":145.625,"f":"=G19","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\"","cs":2},{"skip":true},{"c":"C38","v":188.632,"f":"=G27","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\"","cs":2},{"skip":true},{"c":"E38","v":334.257,"f":"=D30","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\""},{"c":"F38","v":401.1084,"f":"=D32","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \"ر.س/ساعة\"","cs":2},{"skip":true}]},{"r":39,"h":28.0,"cells":[{"c":"A39","v":""},{"c":"B39","v":""},{"c":"C39","v":""},{"c":"D39","v":""},{"c":"E39","v":""},{"c":"F39","v":""},{"c":"G39","v":""}]},{"r":40,"h":72.0,"cells":[{"c":"A40","v":"مسؤول حركة وأسطول المعدات:\nأ. ناصر بن خالد الدوسري\nالتوقيع: ........................","al":"center","cs":2},{"skip":true},{"c":"C40","v":"محاسب التكاليف وإدارة الأصول:\nأ. هشام عبد المنعم سليم\nالتوقيع: ........................","al":"center","cs":2},{"skip":true},{"c":"E40","v":"المدير المالي والتنفيذي للشركة:\nم. سعود بن تركي الهاجري\nالمصادقة: ........................","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"مقارنة الشراء والاستئجار","maxRow":9,"maxCol":8,"colWidths":[22.0,24.0,24.0,24.0,24.0,24.0,24.0,34.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"دراسة الجدوى والمقارنة المالية بين شراء واستئجار المعدات الثقيلة (Buy vs Rent Analysis)","bg":"#1E293B","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":34.0,"cells":[{"c":"A2","v":"مقارنة التكلفة التراكمية لشراء المعدة الرأسمالية مقابل استئجارها من السوق المحلي لمشروع محدد بعدد ساعات عمل معينة","bg":"#1E293B","fg":"#FFFFFF","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":52.0,"cells":[{"c":"A4","v":"ساعات التشغيل المطلوبة للمشروع","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تكلفة الاستئجار من السوق (380 ر.س/ساعة)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"تكلفة الملكية لشراء المعدة (ريال)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"تكلفة التشغيل المباشر للمعدة (ريال)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"القيمة البيعية التقديرية بعد المشروع","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"صافي تكلفة خيار الشراء (ريال)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الفارق المالي (وفر الشراء / الإيجار)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القرار الاقتصادي الموصى به","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":500,"b":true,"al":"center","nf":"#,##0 \"ساعة\""},{"c":"B5","v":190000,"f":"=A5*380","al":"center","nf":"#,##0 \"ر.س\""},{"c":"C5","v":77500,"f":"=1250000*0.20*(A5/2000) + 60000*(A5/2000)","al":"center","nf":"#,##0 \"ر.س\""},{"c":"D5","v":94316,"f":"=A5*'حاسبة تكلفة وإيجار المعدة'!G27","al":"center","nf":"#,##0 \"ر.س\""},{"c":"E5","v":1172500,"f":"=1250000 - C5","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F5","v":171816,"f":"=C5+D5","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G5","v":18184,"f":"=B5-F5","fg":"#78350F","b":true,"al":"center","nf":"+#,##0 \"ر.س\";-#,##0 \"ر.س\";0 \"ر.س\""},{"c":"H5","v":"شراء المعدة أوفر للمشروع","f":"=IF(G5>0, \"شراء المعدة أوفر للمشروع\", \"استئجار المعدة من السوق أفضل اقتصاديًا\")","b":true,"al":"center"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":1000,"b":true,"al":"center","nf":"#,##0 \"ساعة\""},{"c":"B6","v":380000,"f":"=A6*380","al":"center","nf":"#,##0 \"ر.س\""},{"c":"C6","v":155000,"f":"=1250000*0.20*(A6/2000) + 60000*(A6/2000)","al":"center","nf":"#,##0 \"ر.س\""},{"c":"D6","v":188632,"f":"=A6*'حاسبة تكلفة وإيجار المعدة'!G27","al":"center","nf":"#,##0 \"ر.س\""},{"c":"E6","v":1095000,"f":"=1250000 - C6","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F6","v":343632,"f":"=C6+D6","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G6","v":36368,"f":"=B6-F6","fg":"#78350F","b":true,"al":"center","nf":"+#,##0 \"ر.س\";-#,##0 \"ر.س\";0 \"ر.س\""},{"c":"H6","v":"شراء المعدة أوفر للمشروع","f":"=IF(G6>0, \"شراء المعدة أوفر للمشروع\", \"استئجار المعدة من السوق أفضل اقتصاديًا\")","b":true,"al":"center"}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":2000,"b":true,"al":"center","nf":"#,##0 \"ساعة\""},{"c":"B7","v":760000,"f":"=A7*380","al":"center","nf":"#,##0 \"ر.س\""},{"c":"C7","v":310000,"f":"=1250000*0.20*(A7/2000) + 60000*(A7/2000)","al":"center","nf":"#,##0 \"ر.س\""},{"c":"D7","v":377264,"f":"=A7*'حاسبة تكلفة وإيجار المعدة'!G27","al":"center","nf":"#,##0 \"ر.س\""},{"c":"E7","v":940000,"f":"=1250000 - C7","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F7","v":687264,"f":"=C7+D7","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G7","v":72736,"f":"=B7-F7","fg":"#78350F","b":true,"al":"center","nf":"+#,##0 \"ر.س\";-#,##0 \"ر.س\";0 \"ر.س\""},{"c":"H7","v":"شراء المعدة أوفر للمشروع","f":"=IF(G7>0, \"شراء المعدة أوفر للمشروع\", \"استئجار المعدة من السوق أفضل اقتصاديًا\")","b":true,"al":"center"}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":3500,"b":true,"al":"center","nf":"#,##0 \"ساعة\""},{"c":"B8","v":1330000,"f":"=A8*380","al":"center","nf":"#,##0 \"ر.س\""},{"c":"C8","v":542500,"f":"=1250000*0.20*(A8/2000) + 60000*(A8/2000)","al":"center","nf":"#,##0 \"ر.س\""},{"c":"D8","v":660212,"f":"=A8*'حاسبة تكلفة وإيجار المعدة'!G27","al":"center","nf":"#,##0 \"ر.س\""},{"c":"E8","v":707500,"f":"=1250000 - C8","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F8","v":1202712,"f":"=C8+D8","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G8","v":127288,"f":"=B8-F8","fg":"#78350F","b":true,"al":"center","nf":"+#,##0 \"ر.س\";-#,##0 \"ر.س\";0 \"ر.س\""},{"c":"H8","v":"شراء المعدة أوفر للمشروع","f":"=IF(G8>0, \"شراء المعدة أوفر للمشروع\", \"استئجار المعدة من السوق أفضل اقتصاديًا\")","b":true,"al":"center"}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":5000,"b":true,"al":"center","nf":"#,##0 \"ساعة\""},{"c":"B9","v":1900000,"f":"=A9*380","al":"center","nf":"#,##0 \"ر.س\""},{"c":"C9","v":775000,"f":"=1250000*0.20*(A9/2000) + 60000*(A9/2000)","al":"center","nf":"#,##0 \"ر.س\""},{"c":"D9","v":943160,"f":"=A9*'حاسبة تكلفة وإيجار المعدة'!G27","al":"center","nf":"#,##0 \"ر.س\""},{"c":"E9","v":475000,"f":"=1250000 - C9","al":"center","nf":"#,##0 \"ر.س\""},{"c":"F9","v":1718160,"f":"=C9+D9","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"G9","v":181840,"f":"=B9-F9","fg":"#78350F","b":true,"al":"center","nf":"+#,##0 \"ر.س\";-#,##0 \"ر.س\";0 \"ر.س\""},{"c":"H9","v":"شراء المعدة أوفر للمشروع","f":"=IF(G9>0, \"شراء المعدة أوفر للمشروع\", \"استئجار المعدة من السوق أفضل اقتصاديًا\")","b":true,"al":"center"}]}]}]}