{"slug":"construction-equipment-preventive-maintenance-and-fuel-consumption-tracker","sheets":[{"name":"لوحة التحكم ومؤشرات الأسطول","maxRow":20,"maxCol":11,"colWidths":[14.0,44.0,18.0,18.0,18.0,18.0,18.0,24.0,18.0,18.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم والمتابعة الفنية لصيانة أسطول المعدات الثقيلة واستهلاك المحروقات","bg":"#0F172A","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":"نظام متكامل لتتبع ساعات تشغيل المحركات SMU، استهلاك السولار والزيوت، استحقاق دورات الصيانة الوقائية (PM1/PM2/PM3/PM4)، وتحليل تكلفة الساعة المباشرة","bg":"#D97706","fg":"#FEF3C7","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":34.0,"cells":[{"c":"A4","v":"إجمالي ساعات تشغيل الأسطول","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي استهلاك السولار","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي تكلفة الوقود والمحروقات","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"إجمالي تكلفة الصيانة وقطع الغيار","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"معدات تستدعي الصيانة فوراً","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":44.0,"cells":[{"c":"A5","v":182,"f":"=SUM('سجل ساعات التشغيل والوقود'!G7:G26)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"C5","v":5238,"f":"=SUM('سجل ساعات التشغيل والوقود'!J7:J26)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"E5","v":6023.7,"f":"=SUM('سجل ساعات التشغيل والوقود'!O7:O26)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"G5","v":20390,"f":"=SUM('جدول ومصفوفة الصيانة الوقائية'!J13:J22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"I5","v":0,"f":"=COUNTIF(H10:H19, \"*تستدعي الصيانة*\")","bg":"#FEE2E2","b":true,"al":"center","nf":"0","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ساعة عمل فعلية (SMU)","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"لتر ديزل معبأ بالموقع","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"ريال سعودي / عملة المشروع","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"قطع غيار وزيوت ومصنعيات","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I6","v":"معدة تجاوزت الدورة المقررة","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":3},{"skip":true},{"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":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"حالة أسطول المعدات الحالية وجاهزية الصيانة الوقائية ومؤشر كفاءة استهلاك الوقود","bg":"#1E293B","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":9,"h":72.0,"cells":[{"c":"A9","v":"كود المعدة\nAsset Code","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"نوع وموديل المعدة والمواصفة الفنية\nEquipment Model & Capacity","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"قراءة العداد الحالية\nCurrent SMU (h)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"قراءة آخر صيانة\nLast Service (h)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"ساعات العمل المنقضية\nHours Since Service","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"مستهدف الصيانة القادمة\nNext Target SMU","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"الساعات المتبقية\nRemaining Hours","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"حالة الجاهزية والاستحقاق\nMaintenance Status","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"معدل السولار الفعلي\nActual Burn (L/h)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"المعدل المعياري\nOEM Benchmark (L/h)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"مؤشر انحراف الوقود\nFuel Variance Ratio","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"EXC-01","b":true,"al":"center"},{"c":"B10","v":"حَفّار هيدروليكي جنزير CAT 330D2L (قدرة 208 HP - حلة 1.8 م³)","fg":"#1E293B"},{"c":"C10","v":4280,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D10","v":4000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E10","v":280,"f":"=C10-D10","b":true,"al":"center","nf":"#,##0.0"},{"c":"F10","v":4250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G10","v":-30,"f":"=F10-C10","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.0"},{"c":"H10","v":"⚠️ تستدعي الصيانة فوراً","f":"=IF(G10<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G10<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#FEE2E2","b":true,"al":"center"},{"c":"I10","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A10, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J10)","b":true,"al":"center","nf":"0.0"},{"c":"J10","v":24.5,"f":"=VLOOKUP(A10, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K10","v":-1,"f":"=IF(J10>0, (I10-J10)/J10, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"EXC-02","b":true,"al":"center"},{"c":"B11","v":"حَفّار هيدروليكي كوماتسو PC210-10M0 (قدرة 165 HP - حلة 1.2 م³)","fg":"#1E293B"},{"c":"C11","v":2140,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D11","v":2000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E11","v":140,"f":"=C11-D11","b":true,"al":"center","nf":"#,##0.0"},{"c":"F11","v":2250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G11","v":110,"f":"=F11-C11","b":true,"al":"center","nf":"#,##0.0"},{"c":"H11","v":"✅ جاهزية ممتازة ومستقرة","f":"=IF(G11<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G11<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#DCFCE7","b":true,"al":"center"},{"c":"I11","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A11, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J11)","b":true,"al":"center","nf":"0.0"},{"c":"J11","v":18,"f":"=VLOOKUP(A11, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K11","v":-1,"f":"=IF(J11>0, (I11-J11)/J11, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"LDR-01","b":true,"al":"center"},{"c":"B12","v":"لودر كوماتسو عجل WA470-6 (قدرة 273 HP - حلة 4.2 م³)","fg":"#1E293B"},{"c":"C12","v":3745,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D12","v":3500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E12","v":245,"f":"=C12-D12","b":true,"al":"center","nf":"#,##0.0"},{"c":"F12","v":3750,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G12","v":5,"f":"=F12-C12","bg":"#FEF9C3","b":true,"al":"center","nf":"#,##0.0"},{"c":"H12","v":"⏳ صيانة قريبة جداً","f":"=IF(G12<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G12<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#FEF9C3","b":true,"al":"center"},{"c":"I12","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A12, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J12)","b":true,"al":"center","nf":"0.0"},{"c":"J12","v":22,"f":"=VLOOKUP(A12, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K12","v":-1,"f":"=IF(J12>0, (I12-J12)/J12, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"DZR-01","b":true,"al":"center"},{"c":"B13","v":"بلدوزر كاتربيلر CAT D8R (قدرة 305 HP - سكين كروية)","fg":"#1E293B"},{"c":"C13","v":5120,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D13","v":5000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E13","v":120,"f":"=C13-D13","b":true,"al":"center","nf":"#,##0.0"},{"c":"F13","v":5250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G13","v":130,"f":"=F13-C13","b":true,"al":"center","nf":"#,##0.0"},{"c":"H13","v":"✅ جاهزية ممتازة ومستقرة","f":"=IF(G13<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G13<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#DCFCE7","b":true,"al":"center"},{"c":"I13","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A13, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J13)","b":true,"al":"center","nf":"0.0"},{"c":"J13","v":35,"f":"=VLOOKUP(A13, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K13","v":-1,"f":"=IF(J13>0, (I13-J13)/J13, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"GBD-01","b":true,"al":"center"},{"c":"B14","v":"جريدر تسوية طرق كاتربيلر CAT 140K (قدرة 190 HP - سلاح 14')","fg":"#1E293B"},{"c":"C14","v":1985,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D14","v":1750,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E14","v":235,"f":"=C14-D14","b":true,"al":"center","nf":"#,##0.0"},{"c":"F14","v":2000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G14","v":15,"f":"=F14-C14","bg":"#FEF9C3","b":true,"al":"center","nf":"#,##0.0"},{"c":"H14","v":"⏳ صيانة قريبة جداً","f":"=IF(G14<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G14<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#FEF9C3","b":true,"al":"center"},{"c":"I14","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A14, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J14)","b":true,"al":"center","nf":"0.0"},{"c":"J14","v":19.5,"f":"=VLOOKUP(A14, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K14","v":-1,"f":"=IF(J14>0, (I14-J14)/J14, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"CMP-01","b":true,"al":"center"},{"c":"B15","v":"هراس تربة اهتزازي حمام Hamm 3411 (قدرة 134 HP - وزن 11 طن)","fg":"#1E293B"},{"c":"C15","v":1475,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D15","v":1250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E15","v":225,"f":"=C15-D15","b":true,"al":"center","nf":"#,##0.0"},{"c":"F15","v":1500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G15","v":25,"f":"=F15-C15","bg":"#FEF9C3","b":true,"al":"center","nf":"#,##0.0"},{"c":"H15","v":"⏳ صيانة قريبة جداً","f":"=IF(G15<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G15<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#FEF9C3","b":true,"al":"center"},{"c":"I15","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A15, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J15)","b":true,"al":"center","nf":"0.0"},{"c":"J15","v":14,"f":"=VLOOKUP(A15, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K15","v":-1,"f":"=IF(J15>0, (I15-J15)/J15, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"TWC-01","b":true,"al":"center"},{"c":"B16","v":"ونش برجي بيلانج Potain MC 235B (ذراع 60م - حمولة 10 طن)","fg":"#1E293B"},{"c":"C16","v":2890,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D16","v":2750,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E16","v":140,"f":"=C16-D16","b":true,"al":"center","nf":"#,##0.0"},{"c":"F16","v":3000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G16","v":110,"f":"=F16-C16","b":true,"al":"center","nf":"#,##0.0"},{"c":"H16","v":"✅ جاهزية ممتازة ومستقرة","f":"=IF(G16<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G16<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#DCFCE7","b":true,"al":"center"},{"c":"I16","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A16, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J16)","b":true,"al":"center","nf":"0.0"},{"c":"J16","v":0,"f":"=VLOOKUP(A16, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K16","v":0,"f":"=IF(J16>0, (I16-J16)/J16, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"GEN-01","b":true,"al":"center"},{"c":"B17","v":"مولد ديزل بيركنز Perkins 500 kVA كاتم صوت رئيسي","fg":"#1E293B"},{"c":"C17","v":6265,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D17","v":6000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E17","v":265,"f":"=C17-D17","b":true,"al":"center","nf":"#,##0.0"},{"c":"F17","v":6250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G17","v":-15,"f":"=F17-C17","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.0"},{"c":"H17","v":"⚠️ تستدعي الصيانة فوراً","f":"=IF(G17<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G17<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#FEE2E2","b":true,"al":"center"},{"c":"I17","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A17, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J17)","b":true,"al":"center","nf":"0.0"},{"c":"J17","v":68,"f":"=VLOOKUP(A17, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K17","v":-1,"f":"=IF(J17>0, (I17-J17)/J17, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"DTR-01","b":true,"al":"center"},{"c":"B18","v":"شاحنة قلاب مرسيدس أكتروس Actros 3340 (سعة 18 م³ - 32 طن)","fg":"#1E293B"},{"c":"C18","v":4610,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D18","v":4500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E18","v":110,"f":"=C18-D18","b":true,"al":"center","nf":"#,##0.0"},{"c":"F18","v":4750,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G18","v":140,"f":"=F18-C18","b":true,"al":"center","nf":"#,##0.0"},{"c":"H18","v":"✅ جاهزية ممتازة ومستقرة","f":"=IF(G18<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G18<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#DCFCE7","b":true,"al":"center"},{"c":"I18","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A18, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J18)","b":true,"al":"center","nf":"0.0"},{"c":"J18","v":16,"f":"=VLOOKUP(A18, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K18","v":-1,"f":"=IF(J18>0, (I18-J18)/J18, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"DTR-02","b":true,"al":"center"},{"c":"B19","v":"شاحنة قلاب فولفو FMX 440 (سعة 20 م³ - حمولة 35 طن)","fg":"#1E293B"},{"c":"C19","v":3220,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"D19","v":3000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E19","v":220,"f":"=C19-D19","b":true,"al":"center","nf":"#,##0.0"},{"c":"F19","v":3250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G19","v":30,"f":"=F19-C19","b":true,"al":"center","nf":"#,##0.0"},{"c":"H19","v":"✅ جاهزية ممتازة ومستقرة","f":"=IF(G19<=0, \"⚠️ تستدعي الصيانة فوراً\", IF(G19<=25, \"⏳ صيانة قريبة جداً\", \"✅ جاهزية ممتازة ومستقرة\"))","bg":"#DCFCE7","b":true,"al":"center"},{"c":"I19","v":0,"f":"=IFERROR(AVERAGEIF('سجل ساعات التشغيل والوقود'!$B$7:$B$26, A19, 'سجل ساعات التشغيل والوقود'!$L$7:$L$26), J19)","b":true,"al":"center","nf":"0.0"},{"c":"J19","v":17.5,"f":"=VLOOKUP(A19, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K19","v":-1,"f":"=IF(J19>0, (I19-J19)/J19, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]},{"r":20,"h":40.0,"cells":[{"c":"A20","v":"إجمالي ومتوسطات أداء أسطول المعدات","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C20","v":35730,"f":"=SUM(C10:C19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"D20","v":33750,"f":"=SUM(D10:D19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"E20","v":1980,"f":"=SUM(E10:E19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"F20","v":36250,"f":"=SUM(F10:F19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"G20","v":520,"f":"=SUM(G10:G19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"H20","v":"0 معدة بحالة ممتازة","f":"=COUNTIF(H10:H19, \"*ممتازة*\") & \" معدة بحالة ممتازة\"","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I20","v":0,"f":"=AVERAGE(I10:I19)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0"},{"c":"J20","v":23.45,"f":"=AVERAGE(J10:J19)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0"},{"c":"K20","v":-1,"f":"=IF(J20>0, (I20-J20)/J20, 0)","bg":"#E2E8F0","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"}]}]},{"name":"إعدادات الأسطول والأسعار","maxRow":24,"maxCol":7,"colWidths":[8.0,42.0,28.0,14.0,22.0,18.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت إعدادات أسطول المعدات الثقيلة وفئات أسعار الوقود والزيوت والمعدلات المعيارية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: الأسعار ومعدلات الاستهلاك أدناه قيم استرشادية لمتوسطات السوق وبيانات المصنعين (Caterpillar, Komatsu, Volvo). يرجى تعديل أسعار اللتر والعملة بما يطابق أسعار مشروعك.","bg":"#D97706","fg":"#FEF3C7","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"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":38.0,"cells":[{"c":"A4","v":"جدول فئات أسعار المحروقات والزيوت والشحوم بالموقع (Fuel & Lubricants Unit Rates)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"نوع المحروقات / مادة التزييت (Lubricant / Fuel Item)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"المواصفة واللزوجة القياسية (Specification & Grade)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"سعر الوحدة الاسترشادي (Unit Rate)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"العملة المرجعية (Currency)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"ملاحظات الاستخدام في المعدات (Application)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"سولار / ديزل لمحركات المعدات الثقيلة","b":true},{"c":"C6","v":"Diesel Low Sulfur (ASTM D975)","fg":"#1E293B","al":"center"},{"c":"D6","v":"لتر","fg":"#1E293B","al":"center"},{"c":"E6","v":1.15,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":"ر.س SAR","b":true,"al":"center"},{"c":"G6","v":"تغذية خزانات الديزل والمولدات ومضخات الوقود","fg":"#1E293B"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"b":true,"al":"center"},{"c":"B7","v":"زيت محرك ديزل تخليقي ثقيل","b":true},{"c":"C7","v":"SAE 15W-40 API CK-4 / CJ-4","fg":"#1E293B","al":"center"},{"c":"D7","v":"لتر","fg":"#1E293B","al":"center"},{"c":"E7","v":18.5,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":"ر.س SAR","b":true,"al":"center"},{"c":"G7","v":"تغيير دوري كل 250 ساعة تشغيل لجميع المحركات","fg":"#1E293B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"زيت هيدروليك مقاوم للتآكل","b":true},{"c":"C8","v":"ISO VG 46 / ISO VG 68 Anti-Wear","fg":"#1E293B","al":"center"},{"c":"D8","v":"لتر","fg":"#1E293B","al":"center"},{"c":"E8","v":15,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":"ر.س SAR","b":true,"al":"center"},{"c":"G8","v":"طلمبات وبساتم الهيدروليك للحفارات واللوادر","fg":"#1E293B"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"b":true,"al":"center"},{"c":"B9","v":"زيت تروس ودفرنس وجيربوكس","b":true},{"c":"C9","v":"SAE 85W-140 / Cat TO-4 Drive Train","fg":"#1E293B","al":"center"},{"c":"D9","v":"لتر","fg":"#1E293B","al":"center"},{"c":"E9","v":22,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":"ر.س SAR","b":true,"al":"center"},{"c":"G9","v":"صناديق التروس والدفرنسات والمخفضات النهائية","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"سائل تبريد رادياتير مركز طويل المدى","b":true},{"c":"C10","v":"Cat ELC / ASTM D6210 Premix 50/50","fg":"#1E293B","al":"center"},{"c":"D10","v":"لتر","fg":"#1E293B","al":"center"},{"c":"E10","v":16,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":"ر.س SAR","b":true,"al":"center"},{"c":"G10","v":"دورة التبريد ومكافحة الصدأ وتجويف الأسطوانات","fg":"#1E293B"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":6,"b":true,"al":"center"},{"c":"B11","v":"شحم ليثيوم حراري عالي الضغط","b":true},{"c":"C11","v":"NLGI Grade 2 Lithium Complex EP-2","fg":"#1E293B","al":"center"},{"c":"D11","v":"كجم","fg":"#1E293B","al":"center"},{"c":"E11","v":26,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":"ر.س SAR","b":true,"al":"center"},{"c":"G11","v":"تشحيم يومي ودوري للبنوز والوصلات الدوارة","fg":"#1E293B"}]},{"r":12,"h":14.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"سجل الأسطول المرجعي ومعدلات استهلاك الوقود المعيارية لكتالوجات المصنعين (OEM Benchmarks)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"كود المعدة\nAsset Code","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"نوع وموديل المعدة ومواصفات المحرك\nEquipment Model & Specs","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"الشركة الصانعة\nOEM Manufacturer","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"القدرة الصافية\nNet Power (HP/kW)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"طبيعة التشغيل وحمل العمل\nOperating Duty Cycle","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"معدل السولار المعياري\nOEM Benchmark (L/h)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"دورة الصيانة القياسية\nStandard PM Interval","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"EXC-01","b":true,"al":"center"},{"c":"B15","v":"حَفّار هيدروليكي جنزير CAT 330D2L (حلة 1.8 م³)","fg":"#1E293B"},{"c":"C15","v":"Caterpillar","fg":"#1E293B","al":"center"},{"c":"D15","v":"208 HP / 155 kW","fg":"#1E293B","al":"center"},{"c":"E15","v":"تشغيل شاق - حفر صخري وتحميل","fg":"#1E293B"},{"c":"F15","v":24.5,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G15","v":"كل 250 ساعة (PM1)","fg":"#1E293B","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"EXC-02","b":true,"al":"center"},{"c":"B16","v":"حَفّار هيدروليكي كوماتسو PC210-10M0 (حلة 1.2 م³)","fg":"#1E293B"},{"c":"C16","v":"Komatsu","fg":"#1E293B","al":"center"},{"c":"D16","v":"165 HP / 123 kW","fg":"#1E293B","al":"center"},{"c":"E16","v":"تشغيل متوسط - أعمال شبكات وتسوية","fg":"#1E293B"},{"c":"F16","v":18,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G16","v":"كل 250 ساعة (PM1)","fg":"#1E293B","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"LDR-01","b":true,"al":"center"},{"c":"B17","v":"لودر كوماتسو عجل WA470-6 (حلة 4.2 م³)","fg":"#1E293B"},{"c":"C17","v":"Komatsu","fg":"#1E293B","al":"center"},{"c":"D17","v":"273 HP / 204 kW","fg":"#1E293B","al":"center"},{"c":"E17","v":"تشغيل مستمر - تشوين خلطة وركام","fg":"#1E293B"},{"c":"F17","v":22,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G17","v":"كل 250 ساعة (PM1)","fg":"#1E293B","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"DZR-01","b":true,"al":"center"},{"c":"B18","v":"بلدوزر كاتربيلر CAT D8R (سكين نصف كروية)","fg":"#1E293B"},{"c":"C18","v":"Caterpillar","fg":"#1E293B","al":"center"},{"c":"D18","v":"305 HP / 228 kW","fg":"#1E293B","al":"center"},{"c":"E18","v":"تشغيل شاق جداً - شق وقطع صخري","fg":"#1E293B"},{"c":"F18","v":35,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G18","v":"كل 250 ساعة (PM1)","fg":"#1E293B","al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"GBD-01","b":true,"al":"center"},{"c":"B19","v":"جريدر تسوية طرق كاتربيلر CAT 140K (سلاح 14')","fg":"#1E293B"},{"c":"C19","v":"Caterpillar","fg":"#1E293B","al":"center"},{"c":"D19","v":"190 HP / 142 kW","fg":"#1E293B","al":"center"},{"c":"E19","v":"تشغيل خفيف/متوسط - تسوية طبقات","fg":"#1E293B"},{"c":"F19","v":19.5,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G19","v":"كل 250 ساعة (PM1)","fg":"#1E293B","al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"CMP-01","b":true,"al":"center"},{"c":"B20","v":"هراس تربة اهتزازي حمام Hamm 3411 (وزن 11 طن)","fg":"#1E293B"},{"c":"C20","v":"Wirtgen Group","fg":"#1E293B","al":"center"},{"c":"D20","v":"134 HP / 100 kW","fg":"#1E293B","al":"center"},{"c":"E20","v":"تشغيل متقطع - دمك طبقات الأساس","fg":"#1E293B"},{"c":"F20","v":14,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G20","v":"كل 250 ساعة (PM1)","fg":"#1E293B","al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"TWC-01","b":true,"al":"center"},{"c":"B21","v":"ونش برجي بيلانج Potain MC 235B (ذراع 60م)","fg":"#1E293B"},{"c":"C21","v":"Manitowoc / Potain","fg":"#1E293B","al":"center"},{"c":"D21","v":"75 kW Hoisting Unit","fg":"#1E293B","al":"center"},{"c":"E21","v":"تشغيل متصل بالشبكة / المولد","fg":"#1E293B"},{"c":"F21","v":0,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G21","v":"كل 250 ساعة تفتيش وتزييت","fg":"#1E293B","al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"GEN-01","b":true,"al":"center"},{"c":"B22","v":"مولد ديزل بيركنز Perkins 500 kVA كاتم صوت","fg":"#1E293B"},{"c":"C22","v":"Perkins / FG Wilson","fg":"#1E293B","al":"center"},{"c":"D22","v":"500 kVA Prime","fg":"#1E293B","al":"center"},{"c":"E22","v":"تشغيل محطة خلط وسكن عمال (75%)","fg":"#1E293B"},{"c":"F22","v":68,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G22","v":"كل 250 ساعة (PM1)","fg":"#1E293B","al":"center"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"DTR-01","b":true,"al":"center"},{"c":"B23","v":"شاحنة قلاب مرسيدس أكتروس Actros 3340 (18 م³)","fg":"#1E293B"},{"c":"C23","v":"Mercedes-Benz","fg":"#1E293B","al":"center"},{"c":"D23","v":"400 HP / 295 kW","fg":"#1E293B","al":"center"},{"c":"E23","v":"نقل وتوريد نواتج حفر وركام","fg":"#1E293B"},{"c":"F23","v":16,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G23","v":"كل 250 ساعة أو 10,000 كم","fg":"#1E293B","al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"DTR-02","b":true,"al":"center"},{"c":"B24","v":"شاحنة قلاب فولفو FMX 440 (20 م³ - حمولة 35 طن)","fg":"#1E293B"},{"c":"C24","v":"Volvo Trucks","fg":"#1E293B","al":"center"},{"c":"D24","v":"440 HP / 324 kW","fg":"#1E293B","al":"center"},{"c":"E24","v":"نقل صخور وحصى مسافات متوسطة","fg":"#1E293B"},{"c":"F24","v":17.5,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0"},{"c":"G24","v":"كل 250 ساعة أو 10,000 كم","fg":"#1E293B","al":"center"}]}]},{"name":"سجل ساعات التشغيل والوقود","maxRow":27,"maxCol":17,"colWidths":[6.0,14.0,28.0,14.0,14.0,14.0,14.0,14.0,14.0,16.0,16.0,16.0,16.0,16.0,18.0,22.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل ساعات تشغيل المحركات اليومي SMU وتعبئة السولار ومراقبة كفاءة الاحتراق","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"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":56.0,"cells":[{"c":"A2","v":"حصر ساعات العداد (بداية ونهاية الوردية)، ساعات التوقف بدون عمل (Idle)، لترات السولار المنصرفة بأذون الصرف، وحساب معدل الحرق الفعلي ومقارنته بالمعيار","bg":"#D97706","fg":"#FEF3C7","al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"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":12.0,"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":""},{"c":"N3","v":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي ساعات التشغيل للوردية: ","bg":"#E2E8F0","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E4","v":182,"f":"=SUM(G7:G26)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 ساعة","cs":3},{"skip":true},{"skip":true},{"c":"H4","v":"إجمالي السولار المنصرف: ","bg":"#E2E8F0","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"L4","v":5238,"f":"=SUM(J7:J26)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 لتر","cs":3},{"skip":true},{"skip":true},{"c":"O4","v":6023.7,"f":"=SUM(O7:O26)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":10.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""},{"c":"I5","v":""},{"c":"J5","v":""},{"c":"K5","v":""},{"c":"L5","v":""},{"c":"M5","v":""},{"c":"N5","v":""},{"c":"O5","v":""},{"c":"P5","v":""},{"c":"Q5","v":""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"م\nNo.","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B6","v":"كود المعدة\nAsset ID","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"بيان المعدة\nMachine Model","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"التاريخ\nDate","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"عداد البداية\nStart SMU","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F6","v":"عداد النهاية\nEnd SMU","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G6","v":"ساعات العمل\nGross SMU","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H6","v":"ساعات الإيدل\nIdle Hours","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I6","v":"ساعات الإنتاج\nNet Work (h)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J6","v":"السولار المعبأ\nDiesel (L)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K6","v":"رقم إذن الصرف\nVoucher No.","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L6","v":"معدل الحرق الفعلي\nActual (L/h)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M6","v":"المعدل المعياري\nOEM Target","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N6","v":"نسبة الانحراف\nVariance %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O6","v":"تكلفة السولار\nFuel Cost (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P6","v":"اسم المشغل / السائق\nOperator","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q6","v":"موقع العمل والنشاط\nSite Location & Activity","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":1,"b":true,"al":"center"},{"c":"B7","v":"EXC-01","b":true,"al":"center"},{"c":"C7","v":"حَفّار CAT 330D2L","fg":"#1E293B"},{"c":"D7","v":"2026-10-15","fg":"#1E293B","al":"center"},{"c":"E7","v":4270.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F7","v":4280,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G7","v":9.5,"f":"=F7-E7","b":true,"al":"center","nf":"#,##0.0"},{"c":"H7","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I7","v":8.5,"f":"=G7-H7","b":true,"al":"center","nf":"#,##0.0"},{"c":"J7","v":230,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K7","v":"VOUCH-1041","fg":"#1E293B","al":"center"},{"c":"L7","v":24.210526,"f":"=IF(G7>0, J7/G7, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M7","v":24.5,"f":"=IFERROR(VLOOKUP(B7, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N7","v":-0.011815,"f":"=IF(M7>0, (L7-M7)/M7, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O7","v":264.5,"f":"=J7 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P7","v":"أحمد الشمري","fg":"#1E293B","al":"center"},{"c":"Q7","v":"حفر وتكسير صخري - قطاع الأبراج B","fg":"#1E293B"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":2,"b":true,"al":"center"},{"c":"B8","v":"EXC-02","b":true,"al":"center"},{"c":"C8","v":"حَفّار كوماتسو PC210","fg":"#1E293B"},{"c":"D8","v":"2026-10-15","fg":"#1E293B","al":"center"},{"c":"E8","v":2132,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F8","v":2140,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G8","v":8,"f":"=F8-E8","b":true,"al":"center","nf":"#,##0.0"},{"c":"H8","v":0.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I8","v":7.5,"f":"=G8-H8","b":true,"al":"center","nf":"#,##0.0"},{"c":"J8","v":145,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K8","v":"VOUCH-1042","fg":"#1E293B","al":"center"},{"c":"L8","v":18.125,"f":"=IF(G8>0, J8/G8, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M8","v":18,"f":"=IFERROR(VLOOKUP(B8, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N8","v":0.006944,"f":"=IF(M8>0, (L8-M8)/M8, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O8","v":166.75,"f":"=J8 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P8","v":"محمود عبد المنعم","fg":"#1E293B","al":"center"},{"c":"Q8","v":"حفر خندق خط مياه الحريق الرئيسي","fg":"#1E293B"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":3,"b":true,"al":"center"},{"c":"B9","v":"LDR-01","b":true,"al":"center"},{"c":"C9","v":"لودر كوماتسو WA470","fg":"#1E293B"},{"c":"D9","v":"2026-10-15","fg":"#1E293B","al":"center"},{"c":"E9","v":3736,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F9","v":3745,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G9","v":9,"f":"=F9-E9","b":true,"al":"center","nf":"#,##0.0"},{"c":"H9","v":1.2,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I9","v":7.8,"f":"=G9-H9","b":true,"al":"center","nf":"#,##0.0"},{"c":"J9","v":205,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K9","v":"VOUCH-1043","fg":"#1E293B","al":"center"},{"c":"L9","v":22.777778,"f":"=IF(G9>0, J9/G9, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M9","v":22,"f":"=IFERROR(VLOOKUP(B9, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N9","v":0.035354,"f":"=IF(M9>0, (L9-M9)/M9, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O9","v":235.75,"f":"=J9 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P9","v":"سعيد القحطاني","fg":"#1E293B","al":"center"},{"c":"Q9","v":"تشوين ركام وسن لمحطة الخلط المركزية","fg":"#1E293B"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":4,"b":true,"al":"center"},{"c":"B10","v":"DZR-01","b":true,"al":"center"},{"c":"C10","v":"بلدوزر CAT D8R","fg":"#1E293B"},{"c":"D10","v":"2026-10-15","fg":"#1E293B","al":"center"},{"c":"E10","v":5111,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F10","v":5120,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G10","v":9,"f":"=F10-E10","b":true,"al":"center","nf":"#,##0.0"},{"c":"H10","v":0.8,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I10","v":8.2,"f":"=G10-H10","b":true,"al":"center","nf":"#,##0.0"},{"c":"J10","v":318,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K10","v":"VOUCH-1044","fg":"#1E293B","al":"center"},{"c":"L10","v":35.333333,"f":"=IF(G10>0, J10/G10, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M10","v":35,"f":"=IFERROR(VLOOKUP(B10, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N10","v":0.009524,"f":"=IF(M10>0, (L10-M10)/M10, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O10","v":365.7,"f":"=J10 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P10","v":"طارق المصري","fg":"#1E293B","al":"center"},{"c":"Q10","v":"قطع وتسوية ميول هضبة الطريق الرابط","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":5,"b":true,"al":"center"},{"c":"B11","v":"GBD-01","b":true,"al":"center"},{"c":"C11","v":"جريدر CAT 140K","fg":"#1E293B"},{"c":"D11","v":"2026-10-15","fg":"#1E293B","al":"center"},{"c":"E11","v":1977.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F11","v":1985,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G11","v":7.5,"f":"=F11-E11","b":true,"al":"center","nf":"#,##0.0"},{"c":"H11","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I11","v":6.5,"f":"=G11-H11","b":true,"al":"center","nf":"#,##0.0"},{"c":"J11","v":150,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K11","v":"VOUCH-1045","fg":"#1E293B","al":"center"},{"c":"L11","v":20,"f":"=IF(G11>0, J11/G11, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M11","v":19.5,"f":"=IFERROR(VLOOKUP(B11, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N11","v":0.025641,"f":"=IF(M11>0, (L11-M11)/M11, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O11","v":172.5,"f":"=J11 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P11","v":"سالم الرويلي","fg":"#1E293B","al":"center"},{"c":"Q11","v":"فرد وطب دمك طبقة الأساس المساعد Subbase","fg":"#1E293B"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":6,"b":true,"al":"center"},{"c":"B12","v":"CMP-01","b":true,"al":"center"},{"c":"C12","v":"هراس حمام Hamm 3411","fg":"#1E293B"},{"c":"D12","v":"2026-10-15","fg":"#1E293B","al":"center"},{"c":"E12","v":1468,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F12","v":1475,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G12","v":7,"f":"=F12-E12","b":true,"al":"center","nf":"#,##0.0"},{"c":"H12","v":0.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I12","v":6.5,"f":"=G12-H12","b":true,"al":"center","nf":"#,##0.0"},{"c":"J12","v":98,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K12","v":"VOUCH-1046","fg":"#1E293B","al":"center"},{"c":"L12","v":14,"f":"=IF(G12>0, J12/G12, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M12","v":14,"f":"=IFERROR(VLOOKUP(B12, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N12","v":0,"f":"=IF(M12>0, (L12-M12)/M12, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O12","v":112.7,"f":"=J12 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P12","v":"محمد الدوسري","fg":"#1E293B","al":"center"},{"c":"Q12","v":"دمك واختبار كثافة طبقة الأساس الحجري","fg":"#1E293B"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":7,"b":true,"al":"center"},{"c":"B13","v":"GEN-01","b":true,"al":"center"},{"c":"C13","v":"مولد بيركنز 500kVA","fg":"#1E293B"},{"c":"D13","v":"2026-10-15","fg":"#1E293B","al":"center"},{"c":"E13","v":6251,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F13","v":6265,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G13","v":14,"f":"=F13-E13","b":true,"al":"center","nf":"#,##0.0"},{"c":"H13","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I13","v":14,"f":"=G13-H13","b":true,"al":"center","nf":"#,##0.0"},{"c":"J13","v":955,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K13","v":"VOUCH-1047","fg":"#1E293B","al":"center"},{"c":"L13","v":68.214286,"f":"=IF(G13>0, J13/G13, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M13","v":68,"f":"=IFERROR(VLOOKUP(B13, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N13","v":0.003151,"f":"=IF(M13>0, (L13-M13)/M13, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O13","v":1098.25,"f":"=J13 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P13","v":"مهندس الكهرباء","fg":"#1E293B","al":"center"},{"c":"Q13","v":"تغذية مستمرة لمحطة الخلط ومضخات النزح","fg":"#1E293B"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":8,"b":true,"al":"center"},{"c":"B14","v":"DTR-01","b":true,"al":"center"},{"c":"C14","v":"قلاب أكتروس 3340","fg":"#1E293B"},{"c":"D14","v":"2026-10-15","fg":"#1E293B","al":"center"},{"c":"E14","v":4601.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F14","v":4610,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G14","v":8.5,"f":"=F14-E14","b":true,"al":"center","nf":"#,##0.0"},{"c":"H14","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I14","v":7,"f":"=G14-H14","b":true,"al":"center","nf":"#,##0.0"},{"c":"J14","v":140,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K14","v":"VOUCH-1048","fg":"#1E293B","al":"center"},{"c":"L14","v":16.470588,"f":"=IF(G14>0, J14/G14, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M14","v":16,"f":"=IFERROR(VLOOKUP(B14, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N14","v":0.029412,"f":"=IF(M14>0, (L14-M14)/M14, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O14","v":161,"f":"=J14 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P14","v":"إبراهيم السيد","fg":"#1E293B","al":"center"},{"c":"Q14","v":"نقل نواتج الحفر إلى المقلب العمومي","fg":"#1E293B"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":9,"b":true,"al":"center"},{"c":"B15","v":"DTR-02","b":true,"al":"center"},{"c":"C15","v":"قلاب فولفو FMX 440","fg":"#1E293B"},{"c":"D15","v":"2026-10-15","fg":"#1E293B","al":"center"},{"c":"E15","v":3211.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F15","v":3220,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G15","v":8.5,"f":"=F15-E15","b":true,"al":"center","nf":"#,##0.0"},{"c":"H15","v":1.2,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I15","v":7.3,"f":"=G15-H15","b":true,"al":"center","nf":"#,##0.0"},{"c":"J15","v":155,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K15","v":"VOUCH-1049","fg":"#1E293B","al":"center"},{"c":"L15","v":18.235294,"f":"=IF(G15>0, J15/G15, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M15","v":17.5,"f":"=IFERROR(VLOOKUP(B15, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N15","v":0.042017,"f":"=IF(M15>0, (L15-M15)/M15, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O15","v":178.25,"f":"=J15 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P15","v":"خالد المطيري","fg":"#1E293B","al":"center"},{"c":"Q15","v":"توريد سن ورمل من الكسارة للموقع","fg":"#1E293B"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":10,"b":true,"al":"center"},{"c":"B16","v":"EXC-01","b":true,"al":"center"},{"c":"C16","v":"حَفّار CAT 330D2L","fg":"#1E293B"},{"c":"D16","v":"2026-10-16","fg":"#1E293B","al":"center"},{"c":"E16","v":4280,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F16","v":4289.5,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G16","v":9.5,"f":"=F16-E16","b":true,"al":"center","nf":"#,##0.0"},{"c":"H16","v":0.8,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I16","v":8.7,"f":"=G16-H16","b":true,"al":"center","nf":"#,##0.0"},{"c":"J16","v":235,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K16","v":"VOUCH-1050","fg":"#1E293B","al":"center"},{"c":"L16","v":24.736842,"f":"=IF(G16>0, J16/G16, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M16","v":24.5,"f":"=IFERROR(VLOOKUP(B16, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N16","v":0.009667,"f":"=IF(M16>0, (L16-M16)/M16, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O16","v":270.25,"f":"=J16 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P16","v":"أحمد الشمري","fg":"#1E293B","al":"center"},{"c":"Q16","v":"حفر أساسات خزان المياه الأرضي","fg":"#1E293B"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":11,"b":true,"al":"center"},{"c":"B17","v":"EXC-02","b":true,"al":"center"},{"c":"C17","v":"حَفّار كوماتسو PC210","fg":"#1E293B"},{"c":"D17","v":"2026-10-16","fg":"#1E293B","al":"center"},{"c":"E17","v":2140,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F17","v":2148,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G17","v":8,"f":"=F17-E17","b":true,"al":"center","nf":"#,##0.0"},{"c":"H17","v":0.6,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I17","v":7.4,"f":"=G17-H17","b":true,"al":"center","nf":"#,##0.0"},{"c":"J17","v":142,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K17","v":"VOUCH-1051","fg":"#1E293B","al":"center"},{"c":"L17","v":17.75,"f":"=IF(G17>0, J17/G17, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M17","v":18,"f":"=IFERROR(VLOOKUP(B17, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N17","v":-0.013889,"f":"=IF(M17>0, (L17-M17)/M17, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O17","v":163.3,"f":"=J17 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P17","v":"محمود عبد المنعم","fg":"#1E293B","al":"center"},{"c":"Q17","v":"ردم حول القواعد المسلحة وفوق الميد","fg":"#1E293B"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":12,"b":true,"al":"center"},{"c":"B18","v":"LDR-01","b":true,"al":"center"},{"c":"C18","v":"لودر كوماتسو WA470","fg":"#1E293B"},{"c":"D18","v":"2026-10-16","fg":"#1E293B","al":"center"},{"c":"E18","v":3745,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F18","v":3754.5,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G18","v":9.5,"f":"=F18-E18","b":true,"al":"center","nf":"#,##0.0"},{"c":"H18","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I18","v":8.5,"f":"=G18-H18","b":true,"al":"center","nf":"#,##0.0"},{"c":"J18","v":210,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K18","v":"VOUCH-1052","fg":"#1E293B","al":"center"},{"c":"L18","v":22.105263,"f":"=IF(G18>0, J18/G18, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M18","v":22,"f":"=IFERROR(VLOOKUP(B18, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N18","v":0.004785,"f":"=IF(M18>0, (L18-M18)/M18, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O18","v":241.5,"f":"=J18 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P18","v":"سعيد القحطاني","fg":"#1E293B","al":"center"},{"c":"Q18","v":"تحميل عربات القلاب بمخلفات الموقع","fg":"#1E293B"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":13,"b":true,"al":"center"},{"c":"B19","v":"DZR-01","b":true,"al":"center"},{"c":"C19","v":"بلدوزر CAT D8R","fg":"#1E293B"},{"c":"D19","v":"2026-10-16","fg":"#1E293B","al":"center"},{"c":"E19","v":5120,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F19","v":5128.5,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G19","v":8.5,"f":"=F19-E19","b":true,"al":"center","nf":"#,##0.0"},{"c":"H19","v":0.7,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I19","v":7.8,"f":"=G19-H19","b":true,"al":"center","nf":"#,##0.0"},{"c":"J19","v":305,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K19","v":"VOUCH-1053","fg":"#1E293B","al":"center"},{"c":"L19","v":35.882353,"f":"=IF(G19>0, J19/G19, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M19","v":35,"f":"=IFERROR(VLOOKUP(B19, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N19","v":0.02521,"f":"=IF(M19>0, (L19-M19)/M19, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O19","v":350.75,"f":"=J19 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P19","v":"طارق المصري","fg":"#1E293B","al":"center"},{"c":"Q19","v":"تشكيل جسور الطرق وتسوية الساحات","fg":"#1E293B"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":14,"b":true,"al":"center"},{"c":"B20","v":"GBD-01","b":true,"al":"center"},{"c":"C20","v":"جريدر CAT 140K","fg":"#1E293B"},{"c":"D20","v":"2026-10-16","fg":"#1E293B","al":"center"},{"c":"E20","v":1985,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F20","v":1993,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G20","v":8,"f":"=F20-E20","b":true,"al":"center","nf":"#,##0.0"},{"c":"H20","v":0.9,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I20","v":7.1,"f":"=G20-H20","b":true,"al":"center","nf":"#,##0.0"},{"c":"J20","v":158,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K20","v":"VOUCH-1054","fg":"#1E293B","al":"center"},{"c":"L20","v":19.75,"f":"=IF(G20>0, J20/G20, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M20","v":19.5,"f":"=IFERROR(VLOOKUP(B20, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N20","v":0.012821,"f":"=IF(M20>0, (L20-M20)/M20, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O20","v":181.7,"f":"=J20 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P20","v":"سالم الرويلي","fg":"#1E293B","al":"center"},{"c":"Q20","v":"تظبيط المناسيب النهائية لقاع الأسفلت","fg":"#1E293B"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":15,"b":true,"al":"center"},{"c":"B21","v":"CMP-01","b":true,"al":"center"},{"c":"C21","v":"هراس حمام Hamm 3411","fg":"#1E293B"},{"c":"D21","v":"2026-10-16","fg":"#1E293B","al":"center"},{"c":"E21","v":1475,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F21","v":1482.5,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G21","v":7.5,"f":"=F21-E21","b":true,"al":"center","nf":"#,##0.0"},{"c":"H21","v":0.4,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I21","v":7.1,"f":"=G21-H21","b":true,"al":"center","nf":"#,##0.0"},{"c":"J21","v":105,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K21","v":"VOUCH-1055","fg":"#1E293B","al":"center"},{"c":"L21","v":14,"f":"=IF(G21>0, J21/G21, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M21","v":14,"f":"=IFERROR(VLOOKUP(B21, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N21","v":0,"f":"=IF(M21>0, (L21-M21)/M21, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O21","v":120.75,"f":"=J21 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P21","v":"محمد الدوسري","fg":"#1E293B","al":"center"},{"c":"Q21","v":"دمك نهائي لطبقة ما قبل الأسفلت Base Course","fg":"#1E293B"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":16,"b":true,"al":"center"},{"c":"B22","v":"GEN-01","b":true,"al":"center"},{"c":"C22","v":"مولد بيركنز 500kVA","fg":"#1E293B"},{"c":"D22","v":"2026-10-16","fg":"#1E293B","al":"center"},{"c":"E22","v":6265,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F22","v":6279,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G22","v":14,"f":"=F22-E22","b":true,"al":"center","nf":"#,##0.0"},{"c":"H22","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I22","v":14,"f":"=G22-H22","b":true,"al":"center","nf":"#,##0.0"},{"c":"J22","v":960,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K22","v":"VOUCH-1056","fg":"#1E293B","al":"center"},{"c":"L22","v":68.571429,"f":"=IF(G22>0, J22/G22, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M22","v":68,"f":"=IFERROR(VLOOKUP(B22, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N22","v":0.008403,"f":"=IF(M22>0, (L22-M22)/M22, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O22","v":1104,"f":"=J22 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P22","v":"مهندس الكهرباء","fg":"#1E293B","al":"center"},{"c":"Q22","v":"تغذية تشغيلية مستمرة لإنارة وخلاطة الموقع","fg":"#1E293B"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":17,"b":true,"al":"center"},{"c":"B23","v":"DTR-01","b":true,"al":"center"},{"c":"C23","v":"قلاب أكتروس 3340","fg":"#1E293B"},{"c":"D23","v":"2026-10-16","fg":"#1E293B","al":"center"},{"c":"E23","v":4610,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F23","v":4619,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G23","v":9,"f":"=F23-E23","b":true,"al":"center","nf":"#,##0.0"},{"c":"H23","v":1.1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I23","v":7.9,"f":"=G23-H23","b":true,"al":"center","nf":"#,##0.0"},{"c":"J23","v":145,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K23","v":"VOUCH-1057","fg":"#1E293B","al":"center"},{"c":"L23","v":16.111111,"f":"=IF(G23>0, J23/G23, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M23","v":16,"f":"=IFERROR(VLOOKUP(B23, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N23","v":0.006944,"f":"=IF(M23>0, (L23-M23)/M23, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O23","v":166.75,"f":"=J23 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P23","v":"إبراهيم السيد","fg":"#1E293B","al":"center"},{"c":"Q23","v":"نقل تربة إحلال نظيفة من المقلع","fg":"#1E293B"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":18,"b":true,"al":"center"},{"c":"B24","v":"DTR-02","b":true,"al":"center"},{"c":"C24","v":"قلاب فولفو FMX 440","fg":"#1E293B"},{"c":"D24","v":"2026-10-16","fg":"#1E293B","al":"center"},{"c":"E24","v":3220,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F24","v":3229,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G24","v":9,"f":"=F24-E24","b":true,"al":"center","nf":"#,##0.0"},{"c":"H24","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I24","v":8,"f":"=G24-H24","b":true,"al":"center","nf":"#,##0.0"},{"c":"J24","v":160,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K24","v":"VOUCH-1058","fg":"#1E293B","al":"center"},{"c":"L24","v":17.777778,"f":"=IF(G24>0, J24/G24, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M24","v":17.5,"f":"=IFERROR(VLOOKUP(B24, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N24","v":0.015873,"f":"=IF(M24>0, (L24-M24)/M24, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O24","v":184,"f":"=J24 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P24","v":"خالد المطيري","fg":"#1E293B","al":"center"},{"c":"Q24","v":"توريد رمل حرش معتمد لطبقات الدفان","fg":"#1E293B"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":19,"b":true,"al":"center"},{"c":"B25","v":"EXC-01","b":true,"al":"center"},{"c":"C25","v":"حَفّار CAT 330D2L","fg":"#1E293B"},{"c":"D25","v":"2026-10-17","fg":"#1E293B","al":"center"},{"c":"E25","v":4289.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F25","v":4298.5,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G25","v":9,"f":"=F25-E25","b":true,"al":"center","nf":"#,##0.0"},{"c":"H25","v":0.9,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I25","v":8.1,"f":"=G25-H25","b":true,"al":"center","nf":"#,##0.0"},{"c":"J25","v":222,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K25","v":"VOUCH-1059","fg":"#1E293B","al":"center"},{"c":"L25","v":24.666667,"f":"=IF(G25>0, J25/G25, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M25","v":24.5,"f":"=IFERROR(VLOOKUP(B25, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N25","v":0.006803,"f":"=IF(M25>0, (L25-M25)/M25, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O25","v":255.3,"f":"=J25 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P25","v":"أحمد الشمري","fg":"#1E293B","al":"center"},{"c":"Q25","v":"حفر خطوط الصرف الصحي العميقة","fg":"#1E293B"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":20,"b":true,"al":"center"},{"c":"B26","v":"LDR-01","b":true,"al":"center"},{"c":"C26","v":"لودر كوماتسو WA470","fg":"#1E293B"},{"c":"D26","v":"2026-10-17","fg":"#1E293B","al":"center"},{"c":"E26","v":3754.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F26","v":3763.5,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G26","v":9,"f":"=F26-E26","b":true,"al":"center","nf":"#,##0.0"},{"c":"H26","v":1.1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I26","v":7.9,"f":"=G26-H26","b":true,"al":"center","nf":"#,##0.0"},{"c":"J26","v":200,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"K26","v":"VOUCH-1060","fg":"#1E293B","al":"center"},{"c":"L26","v":22.222222,"f":"=IF(G26>0, J26/G26, 0)","b":true,"al":"center","nf":"0.0"},{"c":"M26","v":22,"f":"=IFERROR(VLOOKUP(B26, 'إعدادات الأسطول والأسعار'!$A$15:$F$24, 6, FALSE), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"N26","v":0.010101,"f":"=IF(M26>0, (L26-M26)/M26, 0)","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O26","v":230.0,"f":"=J26 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"P26","v":"سعيد القحطاني","fg":"#1E293B","al":"center"},{"c":"Q26","v":"خدمة محطة الخلط ونقل السن والبودرة","fg":"#1E293B"}]},{"r":27,"h":40.0,"cells":[{"c":"A27","v":"الإجمالي الكلي لساعات التشغيل والوقود والتكاليف","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G27","v":182,"f":"=SUM(G7:G26)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"H27","v":16.2,"f":"=SUM(H7:H26)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"I27","v":165.8,"f":"=SUM(I7:I26)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"J27","v":5238,"f":"=SUM(J7:J26)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"K27","v":"20 إذن صرف","bg":"#E2E8F0","fg":"#1E293B","al":"center"},{"c":"L27","v":26.047024,"f":"=AVERAGE(L7:L26)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0"},{"c":"M27","v":25.775,"f":"=AVERAGE(M7:M26)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0"},{"c":"N27","v":0.010554,"f":"=IF(M27>0, (L27-M27)/M27, 0)","bg":"#E2E8F0","b":true,"al":"center","nf":"+0.0%;-0.0%;0.0%"},{"c":"O27","v":6023.7,"f":"=SUM(O7:O26)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"P27","v":"مراجعة واعتماد مسؤول حركة المعدات بالموقع","bg":"#E2E8F0","fg":"#1E293B","al":"center","cs":2},{"skip":true}]}]},{"name":"جدول ومصفوفة الصيانة الوقائية","maxRow":23,"maxCol":11,"colWidths":[6.0,14.0,26.0,14.0,14.0,14.0,18.0,18.0,18.0,20.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة معايير الصيانة الوقائية القياسية وسجل تنفيذ العمرات الدورية للمعدات (PM Matrix)","bg":"#0F172A","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":"وفق معايير صيانة المصنعين (Caterpillar OMM & Komatsu Shop Manuals): دورات PM1 (250h)، PM2 (500h)، PM3 (1000h)، و PM4 (2000h) مع تسجيل الفواتير وقطع الغيار","bg":"#D97706","fg":"#FEF3C7","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":12.0,"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":"المصفوفة القياسية لبنود الفحص والتغيير لدورات الصيانة الوقائية (OEM PM Schedule)","bg":"#1E293B","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":5,"h":128.0,"cells":[{"c":"A5","v":"دورة الصيانة\nPM Cycle","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"دورية التكرار\nInterval (h)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"أعمال تزييت وتغيير الزيوت\nOil & Lubrication Scope","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"منظومة الفلاتر المستبدلة\nFilter Replacements","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الفحوصات الميكانيكية والكهربائية\nMechanical & Electrical Checks","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"مستوى التكلفة التقديرية\nEstimated Budget","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"إجراءات السلامة وتوصيات المصنع والتوثيق\nSafety, Quality & Documentation","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":176.0,"cells":[{"c":"A6","v":"صيانة PM1 الأساسية","b":true,"al":"center"},{"c":"B6","v":"كل 250 ساعة","b":true,"al":"center"},{"c":"C6","v":"تغيير زيت المحرك 15W-40 بالكامل + تشحيم شامل لكافة البنوز والوصلات الدوارة والصلايب","fg":"#1E293B"},{"c":"D6","v":"تغيير فلتر زيت المحرك وفحص ونفخ فلتر الهواء بالهواء المضغوط","fg":"#1E293B"},{"c":"E6","v":"فحص سيور الدينامو والمروحة، مستوى زيت الهيدروليك والفرامل، فحص تسريبات الخراطيم","fg":"#1E293B"},{"c":"F6","v":"منخفضة (زيوت وفلاتر)","b":true,"al":"center"},{"c":"G6","v":"إيقاف المعدة ووضع كارت LOTO وتبريد المحرك قبل الفك","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":176.0,"cells":[{"c":"A7","v":"صيانة PM2 المتوسطة","b":true,"al":"center"},{"c":"B7","v":"كل 500 ساعة","b":true,"al":"center"},{"c":"C7","v":"تشمل كامل بنود PM1 + تشحيم رولمان بلي الطلمبات ومحاور الدوران","fg":"#1E293B"},{"c":"D7","v":"تغيير فلاتر السولار (الابتدائي والفاصل المائي والثانوي) + فلتر مياه الردياتير","fg":"#1E293B"},{"c":"E7","v":"فحص كثافة البطاريات وتنظيف الأقطاب، فحص خلوص الجنزير وضغط الهواء للإطارات","fg":"#1E293B"},{"c":"F7","v":"متوسطة (فلاتر محروقات)","b":true,"al":"center"},{"c":"G7","v":"أخذ عينة زيت المحرك للتحليل المعملي SOS لكشف البرادة","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":128.0,"cells":[{"c":"A8","v":"صيانة PM3 المتقدمة","b":true,"al":"center"},{"c":"B8","v":"كل 1000 ساعة","b":true,"al":"center"},{"c":"C8","v":"تشمل بنود PM2 + تغيير زيت التروس والدفرنسات وصناديق التخفيض النهائية","fg":"#1E293B"},{"c":"D8","v":"تغيير فلاتر الزيت الهيدروليكي (السحب والراجع) + استبدال فلتر الهواء الرئيسي","fg":"#1E293B"},{"c":"E8","v":"ضبط خلوص صمامات المحرك (Tappets)، فحص شاحن التوربو وطلمبة المياه","fg":"#1E293B"},{"c":"F8","v":"متوسطة إلى عالية","b":true,"al":"center"},{"c":"G8","v":"معايرة ضغوط طلمبات الهيدروليك الرئيسية بالموقع","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":152.0,"cells":[{"c":"A9","v":"صيانة PM4 الكبرى (عمرة جزئية)","b":true,"al":"center"},{"c":"B9","v":"كل 2000 ساعة","b":true,"al":"center"},{"c":"C9","v":"تغيير كامل للزيت الهيدروليكي (Tank Flush) + غسيل وتغيير سائل الردياتير ELC","fg":"#1E293B"},{"c":"D9","v":"استبدال كافة فلاتر المعدة بلا استثناء (هواء، سولار، زيت، هيدروليك، مكيف)","fg":"#1E293B"},{"c":"E9","v":"استبدال سيور المحرك وخراطيم التبريد، فحص وضبط رشاشات الديزل وطلمبة الحقن","fg":"#1E293B"},{"c":"F9","v":"عالية (عمرة دورية شاملة)","b":true,"al":"center"},{"c":"G9","v":"إصدار شهادة جاهزية فنية واختبار قدرة التحميل الكاملة","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":14.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""},{"c":"K10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"سجل تنفيذ أعمال الصيانة الوقائية الدورية وتكاليف قطع الغيار والفلاتر والمصنعيات","bg":"#1E293B","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":12,"h":52.0,"cells":[{"c":"A12","v":"م","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"كود المعدة\nAsset Code","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"بيان المعدة\nMachine Name","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"التاريخ\nDate","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"قراءة العداد\nSMU (h)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"نوع الصيانة\nPM Type","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"تكلفة الزيوت والشحوم\nLubricants Cost","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H12","v":"تكلفة الفلاتر المستبدلة\nFilters Cost","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I12","v":"قطع غيار ومستهلكات\nSpare Parts Cost","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J12","v":"إجمالي تكلفة الصيانة\nTotal PM Cost","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K12","v":"مسؤول التنفيذ والورشة\nTechnician / Workshop","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":1,"b":true,"al":"center"},{"c":"B13","v":"EXC-01","b":true,"al":"center"},{"c":"C13","v":"حَفّار CAT 330D2L","fg":"#1E293B"},{"c":"D13","v":"2026-09-28","fg":"#1E293B","al":"center"},{"c":"E13","v":4000,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F13","v":"PM2 (500h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G13","v":650,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":480,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":150,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J13","v":1280,"f":"=SUM(G13:I13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K13","v":"ورشة الصيانة الموقعية - م/ خالد","fg":"#1E293B"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":2,"b":true,"al":"center"},{"c":"B14","v":"EXC-02","b":true,"al":"center"},{"c":"C14","v":"حَفّار كوماتسو PC210","fg":"#1E293B"},{"c":"D14","v":"2026-10-02","fg":"#1E293B","al":"center"},{"c":"E14","v":2000,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F14","v":"PM4 (2000h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G14","v":2850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":1420,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":1650,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J14","v":5920,"f":"=SUM(G14:I14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K14","v":"وكيل كوماتسو المعتمد بالمملكة","fg":"#1E293B"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":3,"b":true,"al":"center"},{"c":"B15","v":"LDR-01","b":true,"al":"center"},{"c":"C15","v":"لودر كوماتسو WA470","fg":"#1E293B"},{"c":"D15","v":"2026-09-22","fg":"#1E293B","al":"center"},{"c":"E15","v":3500,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F15","v":"PM2 (500h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G15","v":780,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":520,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":220,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":1520,"f":"=SUM(G15:I15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K15","v":"ورشة الصيانة المركزية بالموقع","fg":"#1E293B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":4,"b":true,"al":"center"},{"c":"B16","v":"DZR-01","b":true,"al":"center"},{"c":"C16","v":"بلدوزر CAT D8R","fg":"#1E293B"},{"c":"D16","v":"2026-10-05","fg":"#1E293B","al":"center"},{"c":"E16","v":5000,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F16","v":"PM3 (1000h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G16","v":1650,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":940,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I16","v":780,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J16","v":3370,"f":"=SUM(G16:I16)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K16","v":"فريق صيانة شركة الزاهد للتراكتورات","fg":"#1E293B"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":5,"b":true,"al":"center"},{"c":"B17","v":"GBD-01","b":true,"al":"center"},{"c":"C17","v":"جريدر CAT 140K","fg":"#1E293B"},{"c":"D17","v":"2026-09-15","fg":"#1E293B","al":"center"},{"c":"E17","v":1750,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F17","v":"PM1 (250h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G17","v":420,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":280,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I17","v":90,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J17","v":790,"f":"=SUM(G17:I17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K17","v":"فني الديزل - أسامة النجار","fg":"#1E293B"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":6,"b":true,"al":"center"},{"c":"B18","v":"CMP-01","b":true,"al":"center"},{"c":"C18","v":"هراس حمام Hamm 3411","fg":"#1E293B"},{"c":"D18","v":"2026-09-18","fg":"#1E293B","al":"center"},{"c":"E18","v":1250,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F18","v":"PM1 (250h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G18","v":380,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":240,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I18","v":60,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":680,"f":"=SUM(G18:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K18","v":"ورشة المعدات الموقعية","fg":"#1E293B"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":7,"b":true,"al":"center"},{"c":"B19","v":"TWC-01","b":true,"al":"center"},{"c":"C19","v":"ونش برجي Potain MC235","fg":"#1E293B"},{"c":"D19","v":"2026-10-01","fg":"#1E293B","al":"center"},{"c":"E19","v":2750,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F19","v":"PM1 (250h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G19","v":290,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H19","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I19","v":120,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J19","v":590,"f":"=SUM(G19:I19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K19","v":"فني أوناش متخصص ومعتمد","fg":"#1E293B"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":8,"b":true,"al":"center"},{"c":"B20","v":"GEN-01","b":true,"al":"center"},{"c":"C20","v":"مولد بيركنز 500kVA","fg":"#1E293B"},{"c":"D20","v":"2026-09-25","fg":"#1E293B","al":"center"},{"c":"E20","v":6000,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F20","v":"PM3 (1000h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G20","v":1150,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H20","v":790,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I20","v":410,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J20","v":2350,"f":"=SUM(G20:I20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K20","v":"مهندس صيانة المولدات والمحطات","fg":"#1E293B"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":9,"b":true,"al":"center"},{"c":"B21","v":"DTR-01","b":true,"al":"center"},{"c":"C21","v":"قلاب أكتروس 3340","fg":"#1E293B"},{"c":"D21","v":"2026-10-08","fg":"#1E293B","al":"center"},{"c":"E21","v":4500,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F21","v":"PM2 (500h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G21","v":590,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H21","v":460,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I21","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J21","v":1230,"f":"=SUM(G21:I21)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K21","v":"ورشة السيارات والمعدات الثقيلة","fg":"#1E293B"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":10,"b":true,"al":"center"},{"c":"B22","v":"DTR-02","b":true,"al":"center"},{"c":"C22","v":"قلاب فولفو FMX 440","fg":"#1E293B"},{"c":"D22","v":"2026-09-30","fg":"#1E293B","al":"center"},{"c":"E22","v":3000,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"F22","v":"PM3 (1000h)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"G22","v":1280,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H22","v":850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I22","v":530,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J22","v":2660,"f":"=SUM(G22:I22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K22","v":"مركز صيانة الشاحنات التخصصي","fg":"#1E293B"}]},{"r":23,"h":40.0,"cells":[{"c":"A23","v":"إجمالي تكاليف الصيانات الوقائية المنفذة بالمشروع","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G23","v":10040,"f":"=SUM(G13:G22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":6160,"f":"=SUM(H13:H22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I23","v":4190,"f":"=SUM(I13:I22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J23","v":20390,"f":"=SUM(J13:J22)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"K23","v":"10 عمليات صيانة معتمدة","bg":"#E2E8F0","b":true,"al":"center"}]}]},{"name":"تحليل تكلفة التشغيل والزيوت","maxRow":18,"maxCol":10,"colWidths":[14.0,38.0,20.0,20.0,20.0,20.0,24.0,22.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل التكلفة المباشرة لساعة التشغيل والمقارنة مع أسعار تأجير السوق (Hourly O&O Cost)","bg":"#0F172A","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":56.0,"cells":[{"c":"A2","v":"توزيع تكلفة ساعة العمل الفعلية: استهلاك السولار، الزيوت والفلاتر، مستهلكات الحفر والقطع (GET)، ومصنعيات الصيانة لمقارنتها بأسعار الاستئجار","bg":"#D97706","fg":"#FEF3C7","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":12.0,"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\nAsset Code","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"نوع وموديل المعدة\nEquipment Description","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"تكلفة السولار / ساعة\nFuel Cost / SMU (h)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"تكلفة الزيوت والشحوم / ساعة\nLubes & Grease / h","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"تكلفة الفلاتر والصيانة / ساعة\nFilters & PM Cost / h","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"مستهلكات الحفر والكاوتش\nGET & Wear Parts / h","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي تكلفة التشغيل للساعة\nTotal Operating Cost/h","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر إيجار السوق للساعة\nMarket Rental Rate/h","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"صافي الوفر بالساعة\nHourly Net Savings","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"مؤشر الجدوى الاقتصادية\nCost-Benefit Verdict","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"EXC-01","b":true,"al":"center"},{"c":"B5","v":"حَفّار هيدروليكي CAT 330D2L (208 HP)","fg":"#1E293B"},{"c":"C5","v":0,"f":"= 'لوحة التحكم ومؤشرات الأسطول'!I10 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"D5","v":4.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":5.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":8.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":18.5,"f":"=SUM(C5:F5)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":240,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":221.5,"f":"=H5-G5","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I5>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"EXC-02","b":true,"al":"center"},{"c":"B6","v":"حَفّار كوماتسو PC210-10M0 (165 HP)","fg":"#1E293B"},{"c":"C6","v":0,"f":"= 'لوحة التحكم ومؤشرات الأسطول'!I11 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"D6","v":3.9,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":4.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":14.4,"f":"=SUM(C6:F6)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":180,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":165.6,"f":"=H6-G6","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I6>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"LDR-01","b":true,"al":"center"},{"c":"B7","v":"لودر كوماتسو عجل WA470-6 (273 HP)","fg":"#1E293B"},{"c":"C7","v":0,"f":"= 'لوحة التحكم ومؤشرات الأسطول'!I12 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"D7","v":4.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":4.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":21.3,"f":"=SUM(C7:F7)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":220,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":198.7,"f":"=H7-G7","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I7>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"DZR-01","b":true,"al":"center"},{"c":"B8","v":"بلدوزر كاتربيلر CAT D8R (305 HP)","fg":"#1E293B"},{"c":"C8","v":0,"f":"= 'لوحة التحكم ومؤشرات الأسطول'!I13 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"D8","v":6.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":7.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":32.3,"f":"=SUM(C8:F8)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":320,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":287.7,"f":"=H8-G8","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I8>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"GBD-01","b":true,"al":"center"},{"c":"B9","v":"جريدر تسوية طرق CAT 140K (190 HP)","fg":"#1E293B"},{"c":"C9","v":0,"f":"= 'لوحة التحكم ومؤشرات الأسطول'!I14 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"D9","v":3.6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":3.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":7,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":14.4,"f":"=SUM(C9:F9)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":210,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":195.6,"f":"=H9-G9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I9>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"CMP-01","b":true,"al":"center"},{"c":"B10","v":"هراس تربة اهتزازي حمام Hamm 3411","fg":"#1E293B"},{"c":"C10","v":0,"f":"= 'لوحة التحكم ومؤشرات الأسطول'!I15 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":2.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":3.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":10,"f":"=SUM(C10:F10)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":150,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":140,"f":"=H10-G10","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I10>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"TWC-01","b":true,"al":"center"},{"c":"B11","v":"ونش برجي بيلانج Potain MC 235B","fg":"#1E293B"},{"c":"C11","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":3.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":4.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":2.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":10.2,"f":"=SUM(C11:F11)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":190,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":179.8,"f":"=H11-G11","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I11>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"GEN-01","b":true,"al":"center"},{"c":"B12","v":"مولد ديزل بيركنز Perkins 500 kVA","fg":"#1E293B"},{"c":"C12","v":0,"f":"= 'لوحة التحكم ومؤشرات الأسطول'!I17 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":5.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":6.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":11.7,"f":"=SUM(C12:F12)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":160,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":148.3,"f":"=H12-G12","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I12>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"DTR-01","b":true,"al":"center"},{"c":"B13","v":"شاحنة قلاب مرسيدس أكتروس 3340","fg":"#1E293B"},{"c":"C13","v":0,"f":"= 'لوحة التحكم ومؤشرات الأسطول'!I18 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":4.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":4.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":9.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":18.2,"f":"=SUM(C13:F13)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":170,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":151.8,"f":"=H13-G13","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I13>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"DTR-02","b":true,"al":"center"},{"c":"B14","v":"شاحنة قلاب فولفو FMX 440 (20 م³)","fg":"#1E293B"},{"c":"C14","v":0,"f":"= 'لوحة التحكم ومؤشرات الأسطول'!I19 * 'إعدادات الأسطول والأسعار'!$E$6","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":4.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":4.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":10,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":19.3,"f":"=SUM(C14:F14)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":185,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":165.7,"f":"=H14-G14","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":"✅ تشغيل ذاتي اقتصادي ومجدي","f":"=IF(I14>0, \"✅ تشغيل ذاتي اقتصادي ومجدي\", \"⚠️ الاستئجار أقل تكلفة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"متوسط تكاليف التشغيل المباشرة لأسطول المشروع","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C15","v":0,"f":"=AVERAGE(C5:C14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":4.41,"f":"=AVERAGE(D5:D14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":4.87,"f":"=AVERAGE(E5:E14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":7.75,"f":"=AVERAGE(F5:F14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":17.03,"f":"=AVERAGE(G5:G14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":202.5,"f":"=AVERAGE(H5:H14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":185.47,"f":"=AVERAGE(I5:I14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":"متوسط وفر 124 ر.س/ساعة","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":16,"h":14.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""},{"c":"I16","v":""},{"c":"J16","v":""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"إعداد: مهندس صيانة ومتابعة المعدات بالموقع","bg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D17","v":"مراجعة: مدير إدارة الحركة والأسطول المركزي","bg":"#1E293B","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H17","v":"اعتماد: مدير عام المشروع والمكتب الفني","bg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"الاسم: ....................................................\nالتوقيع: .................................................\nالتاريخ: ...... / ...... / 2026م\nالختم المعتمد:","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"D18","v":"الاسم: ....................................................\nالتوقيع: .................................................\nالتاريخ: ...... / ...... / 2026م\nالختم المعتمد:","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H18","v":"الاسم: ....................................................\nالتوقيع: .................................................\nالتاريخ: ...... / ...... / 2026م\nالختم المعتمد:","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]}]}]}