{"slug":"heavy-equipment-depreciation-costs","sheets":[{"name":"إعدادات_المعدات_وأسعار_الوقود","maxRow":19,"maxCol":5,"colWidths":[46.0,24.0,22.0,28.0,62.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"بيانات أسطول المعدات والاشتراطات المحاسبية لحساب الإهلاك والتشغيل (O&O Setup)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"شيت هندسي محاسبي تشغيلي لحساب تكاليف الملكية الثابتة والإهلاك (Ownership Costs) وتكاليف التشغيل المتغيرة (Operating Costs) وسعر الساعة وفق معايير IAS 16 و Caterpillar","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":5},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"1. البيانات العامة لإدارة الأسطول والمعدات (Fleet Management Profile)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"اسم شركة المقاولات:","b":true},{"c":"B5","v":"شركة البنيان والإنشاءات المتطورة للمقاولات","fg":"#1E293B"},{"c":"C5","v":"كود النموذج المحاسبي:","b":true},{"c":"D5","v":"BOQ-ACC-011","fg":"#1E293B","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"الإدارة المسؤولة:","b":true},{"c":"B6","v":"إدارة المعدات والآليات الثقيلة والصيانة الميدانية","fg":"#1E293B"},{"c":"C6","v":"سنة الحصر المالي:","b":true},{"c":"D6","v":"السنة المالية 2026","fg":"#1E293B","cs":2},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"مدير إدارة الحركة والمعدات:","b":true},{"c":"B7","v":"م. طارق العتيبي (مدير الأسطول)","fg":"#1E293B"},{"c":"C7","v":"المحاسب المالي المسؤول:","b":true},{"c":"D7","v":"أ. ياسر رضوان (محاسب تكاليف الأصول)","fg":"#1E293B","cs":2},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"مقر كراجات وصيانة الأسطول:","b":true},{"c":"B8","v":"المنطقة الصناعية المركزية - الرياض","fg":"#1E293B"},{"c":"C8","v":"عدد معدات الأسطول الرئيسية:","b":true},{"c":"D8","v":"16 آلية ومعدة ثقيلة متخصصة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"المعيار المحاسبي المطبق:","b":true},{"c":"B9","v":"معيار المحاسبة الدولي للأصول الثابتة (IAS 16)","fg":"#1E293B"},{"c":"C9","v":"حالة الشيت والمراجعة:","b":true},{"c":"D9","v":"قالب تشغيلي جاهز للتطبيق والتسعير","fg":"#1E293B","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"2. الثوابت الاقتصادية ومعدلات التشغيل السنوية (Economic & Operational Baseline)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"المتغير الاقتصادي / المعامل التشغيلي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"القيمة التقديرية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"وحدة القياس","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"المرجع الفني / اللائحة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"المحددات التشغيلية ومجال التطبيق","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"سعر لتر وقود الديزل الميداني (Diesel Fuel Price)","bg":"#F8FAFC","b":true},{"c":"B13","v":1.15,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C13","v":"ريال / لتر","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D13","v":"التسعيرة الرسمية أرامكو","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E13","v":"تكلفة الديزل المورد لخزانات موقع المشروع وكراج المعدات","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"ساعات العمل التشغيلية السنوية للمعدة (Annual Working Hours)","b":true},{"c":"B14","v":2000,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"C14","v":"ساعة / سنة","fg":"#1E293B","al":"center"},{"c":"D14","v":"Caterpillar Standards","b":true,"al":"center"},{"c":"E14","v":"بمعدل 250 يوم عمل سنوي × 8 ساعات تشغيل يومياً","fg":"#1E293B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"تكلفة رأس المال والتمويل البنكي (Cost of Capital / Interest)","bg":"#F8FAFC","b":true},{"c":"B15","v":0.065,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C15","v":"نسبة سنوية %","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D15","v":"المعدل البنكي SAIBOR","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E15","v":"العائد المالي المفقود أو فوائد تمويل شراء المعدات (6.5%)","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"التأمين الشامل ورسوم التراخيص واللوحات (Insurance & Licenses)","b":true},{"c":"B16","v":0.025,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C16","v":"نسبة من القيمة %","fg":"#1E293B","al":"center"},{"c":"D16","v":"لوائح وزارة النقل والمرور","b":true,"al":"center"},{"c":"E16","v":"وثيقة تأمين المعدات ضد الحريق والسرقة والحوادث والتراخيص (2.5%)","fg":"#1E293B"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"تكاليف الإيواء والتخزين والحراسة (Storage & Security)","bg":"#F8FAFC","b":true},{"c":"B17","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C17","v":"نسبة سنوية %","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D17","v":"دليل التكاليف الصناعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E17","v":"مصاريف تأمين كراجات المعدات والمستودعات وساحات التوقف (1.5%)","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"نسبة القيمة التخريدية المتوقعة (Estimated Salvage Value)","b":true},{"c":"B18","v":0.15,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C18","v":"نسبة من الشراء %","fg":"#1E293B","al":"center"},{"c":"D18","v":"IAS 16 Depreciation","b":true,"al":"center"},{"c":"E18","v":"القيمة المتبقية كخردة أو بيع مستعمل في نهاية العمر الافتراضي (15%)","fg":"#1E293B"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"معامل استهلاك الزيوت والشحوم والفلاتر (Lube & Filters Factor)","bg":"#F8FAFC","b":true},{"c":"B19","v":0.12,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C19","v":"نسبة من الوقود %","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D19","v":"Caterpillar Handbook","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E19","v":"تكاليف زيوت المحرك والهيدروليك والفلاتر تعادل 12% من تكلفة الوقود","bg":"#F8FAFC","fg":"#1E293B"}]}]},{"name":"لوحة_المؤشرات_والملخص_التنفيذي","maxRow":14,"maxCol":7,"colWidths":[16.0,50.0,24.0,24.0,22.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لإهلاك وتشغيل أسطول المعدات","bg":"#1E3A8A","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":"تحليل المؤشرات المالية للأسطول: إجمالي القيمة الاستثمارية، الإهلاك السنوي، متوسط تكلفة ساعة التشغيل، ومعدلات التأجير الداخلي للمشاريع","bg":"#1E40AF","fg":"#F1F5F9","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":"إجمالي القيمة الشرائية للأسطول","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي الإهلاك السنوي للأسطول","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"متوسط تكلفة امتلاك وتشغيل الساعة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"إجمالي التكلفة التشغيلية السنوية التقديرية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":48.0,"cells":[{"c":"A5","v":24070000,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!E8:E23)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":3592342.857142,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!H8:H23)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E5","v":174.252274,"f":"=AVERAGE(حساب_تكاليف_التشغيل_والساعة!K8:K23)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"G5","v":5576072.752,"f":"=SUM(حساب_تكاليف_التشغيل_والساعة!K8:K23)*2000","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ريال سعودي (Initial Capital Cost)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"ريال / سنة (Annual Depreciation)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"ريال / ساعة تشغيل (Avg O&O Rate)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"ريال / سنة لأسطول 16 معدة","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"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":38.0,"cells":[{"c":"A8","v":"جدول ملخص تكاليف الملكية والتشغيل وسعر الساعة حسب تصنيف المعدات","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"كود الفئة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"تصنيف أسطول المعدات والآليات","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة الاستثمارية (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الإهلاك السنوي (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"تكلفة الملكية/ساعة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"تكلفة التشغيل/ساعة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"سعر التأجير المقترح/ساعة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"EQ-CAT-01","b":true,"al":"center"},{"c":"B10","v":"معدات الحفر والأعمال الترابية (Excavators & Loaders)","fg":"#1E293B"},{"c":"C10","v":3200000,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!E8:E11)","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":506600,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!H8:H11)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":87.475,"f":"=AVERAGE(حساب_تكاليف_الملكية_والإهلاك!K8:K11)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":30.75,"f":"=AVERAGE(حساب_تكاليف_التشغيل_والساعة!I8:I11)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":244.5,"f":"=AVERAGE(حساب_تكاليف_التشغيل_والساعة!L8:L11)","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"EQ-CAT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"معدات التسوية والدحل والطرق (Dozers & Graders & Rollers)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C11","v":2140000,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!E12:E15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":363800,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!H12:H15)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":61.625313,"f":"=AVERAGE(حساب_تكاليف_الملكية_والإهلاك!K12:K15)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":27.5,"f":"=AVERAGE(حساب_تكاليف_التشغيل_والساعة!I12:I15)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":194.5,"f":"=AVERAGE(حساب_تكاليف_التشغيل_والساعة!L12:L15)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"EQ-CAT-03","b":true,"al":"center"},{"c":"B12","v":"معدات النقل والقلابات الثقيلة (Dump Trucks & Tankers)","fg":"#1E293B"},{"c":"C12","v":4960000,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!E16:E19)","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":630821.428571,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!H16:H19)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":116.285179,"f":"=AVERAGE(حساب_تكاليف_الملكية_والإهلاك!K16:K19)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":39.25,"f":"=AVERAGE(حساب_تكاليف_التشغيل_والساعة!I16:I19)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":300,"f":"=AVERAGE(حساب_تكاليف_التشغيل_والساعة!L16:L19)","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"EQ-CAT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"معدات الرفع وضخ الخرسانة (Cranes & Concrete Pumps)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C13","v":13770000,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!E20:E23)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":2091121.428571,"f":"=SUM(حساب_تكاليف_الملكية_والإهلاك!H20:H23)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":30.391095,"f":"=AVERAGE(حساب_تكاليف_الملكية_والإهلاك!K20:K23)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":11.59375,"f":"=AVERAGE(حساب_تكاليف_التشغيل_والساعة!I20:I23)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":99.3125,"f":"=AVERAGE(حساب_تكاليف_التشغيل_والساعة!L20:L23)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"الإجمالي العام لأسطول المعدات والآليات:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"C14","v":24070000,"f":"=SUM(C10:C13)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":3592342.857142,"f":"=SUM(D10:D13)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":73.944147,"f":"=AVERAGE(E10:E13)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":27.273438,"f":"=AVERAGE(F10:F13)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":209.578125,"f":"=AVERAGE(G10:G13)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حساب_تكاليف_الملكية_والإهلاك","maxRow":21,"maxCol":11,"colWidths":[8.0,16.0,48.0,16.0,24.0,24.0,16.0,24.0,22.0,24.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حساب تكاليف الملكية الثابتة والإهلاك السنوي والساعي للمعدات (Ownership Costs)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حساب تكلفة الشراء، القيمة التخريدية، العمر الافتراضي (سنوات وساعات)، الإهلاك الثابت، تكلفة التمويل والتأمين، وإجمالي تكلفة الامتلاك لكل ساعة","bg":"#1E40AF","fg":"#F1F5F9","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود الآلية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"اسم المعدة والطراز والموديل","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"سنة الصنع","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"سعر الشراء P (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"القيمة التخريدية S (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"العمر (سنوات)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الإهلاك السنوي (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إهلاك الساعة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"التمويل والتأمين/ساعة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"تكلفة الملكية/ساعة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B5","v":"EQ-EX-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C5","v":"حفار جنزير هيدروليكي CAT 336D2 L (سعة باكت 2.1 م³)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D5","v":2023,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E5","v":1150000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":172500,"f":"=E5*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":5,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H5","v":195500,"f":"=(E5-F5)/G5","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":97.75,"f":"=H5/2000","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":34.715625,"f":"=((E5+F5)/2 * 0.105)/2000","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K5","v":132.465625,"f":"=I5+J5","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"fg":"#1E293B","al":"center"},{"c":"B6","v":"EQ-EX-02","b":true,"al":"center"},{"c":"C6","v":"حفار جنزير هيدروليكي Komatsu PC210-10M0","fg":"#1E293B"},{"c":"D6","v":2024,"in":true,"fg":"#1E293B","al":"center"},{"c":"E6","v":780000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":117000,"f":"=E6*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":5,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":132600,"f":"=(E6-F6)/G6","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":66.3,"f":"=H6/2000","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":23.54625,"f":"=((E6+F6)/2 * 0.105)/2000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K6","v":89.84625,"f":"=I6+J6","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"EQ-LD-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"لودر كفرات ثقيل CAT 966L (سعة باكت 4.2 م³)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":2022,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E7","v":980000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":147000,"f":"=E7*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":5,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":166600,"f":"=(E7-F7)/G7","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":83.3,"f":"=H7/2000","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":29.58375,"f":"=((E7+F7)/2 * 0.105)/2000","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K7","v":112.88375,"f":"=I7+J7","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"fg":"#1E293B","al":"center"},{"c":"B8","v":"EQ-LD-02","b":true,"al":"center"},{"c":"C8","v":"بوبكات لودر انزلاقي Bobcat S590 للمساحات الضيقة","fg":"#1E293B"},{"c":"D8","v":2024,"in":true,"fg":"#1E293B","al":"center"},{"c":"E8","v":220000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":33000,"f":"=E8*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":4,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":46750,"f":"=(E8-F8)/G8","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":23.375,"f":"=H8/2000","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":6.64125,"f":"=((E8+F8)/2 * 0.105)/2000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K8","v":30.01625,"f":"=I8+J8","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"EQ-DZ-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"بلدوزر تسوية ثقيل CAT D8R مع ريبير خلفي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D9","v":2021,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E9","v":1650000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":247500,"f":"=E9*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":6,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":233750,"f":"=(E9-F9)/G9","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":116.875,"f":"=H9/2000","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":49.809375,"f":"=((E9+F9)/2 * 0.105)/2000","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":166.684375,"f":"=I9+J9","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"fg":"#1E293B","al":"center"},{"c":"B10","v":"EQ-GR-01","b":true,"al":"center"},{"c":"C10","v":"جريدر تسوية طرق CAT 140K بطول سكين 14 قدم","fg":"#1E293B"},{"c":"D10","v":2023,"in":true,"fg":"#1E293B","al":"center"},{"c":"E10","v":850000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":127500,"f":"=E10*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":5,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":144500,"f":"=(E10-F10)/G10","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":72.25,"f":"=H10/2000","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":25.659375,"f":"=((E10+F10)/2 * 0.105)/2000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":97.909375,"f":"=I10+J10","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"EQ-RL-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"مدحلة أسفلت اهتزازية مزدوجة Dynapac CC4200 (10 طن)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":2023,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E11","v":480000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":72000,"f":"=E11*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":5,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":81600,"f":"=(E11-F11)/G11","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":40.8,"f":"=H11/2000","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":14.49,"f":"=((E11+F11)/2 * 0.105)/2000","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":55.29,"f":"=I11+J11","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"fg":"#1E293B","al":"center"},{"c":"B12","v":"EQ-RL-02","b":true,"al":"center"},{"c":"C12","v":"مدحلة تربة اهتزازية مفردة Hamm 3411 (12 طن)","fg":"#1E293B"},{"c":"D12","v":2022,"in":true,"fg":"#1E293B","al":"center"},{"c":"E12","v":520000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":78000,"f":"=E12*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":5,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":88400,"f":"=(E12-F12)/G12","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":44.2,"f":"=H12/2000","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":15.6975,"f":"=((E12+F12)/2 * 0.105)/2000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":59.8975,"f":"=I12+J12","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"EQ-TR-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"قلاب مرسيدس أكتروس 3340 قلاب سعة 24 م³","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":2023,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E13","v":620000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":93000,"f":"=E13*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":5,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":105400,"f":"=(E13-F13)/G13","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":52.7,"f":"=H13/2000","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":18.71625,"f":"=((E13+F13)/2 * 0.105)/2000","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":71.41625,"f":"=I13+J13","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":10,"fg":"#1E293B","al":"center"},{"c":"B14","v":"EQ-TR-02","b":true,"al":"center"},{"c":"C14","v":"قلاب مرسيدس أكتروس 3340 قلاب سعة 24 م³","fg":"#1E293B"},{"c":"D14","v":2023,"in":true,"fg":"#1E293B","al":"center"},{"c":"E14","v":620000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":93000,"f":"=E14*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":5,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":105400,"f":"=(E14-F14)/G14","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":52.7,"f":"=H14/2000","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":18.71625,"f":"=((E14+F14)/2 * 0.105)/2000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K14","v":71.41625,"f":"=I14+J14","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"EQ-TN-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"وايت مياه سعة 32,000 لتر مع طلمبة رش للطرق","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D15","v":2022,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E15","v":380000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":57000,"f":"=E15*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":5,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":64600,"f":"=(E15-F15)/G15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":32.3,"f":"=H15/2000","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":11.47125,"f":"=((E15+F15)/2 * 0.105)/2000","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":43.77125,"f":"=I15+J15","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":12,"fg":"#1E293B","al":"center"},{"c":"B16","v":"EQ-TR-03","b":true,"al":"center"},{"c":"C16","v":"تريلا سطحة لوبد لنقل المعدات الثقيلة 60 طن","fg":"#1E293B"},{"c":"D16","v":2021,"in":true,"fg":"#1E293B","al":"center"},{"c":"E16","v":460000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":69000,"f":"=E16*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":6,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":65166.666667,"f":"=(E16-F16)/G16","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":32.583333,"f":"=H16/2000","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":13.88625,"f":"=((E16+F16)/2 * 0.105)/2000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K16","v":46.469583,"f":"=I16+J16","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":13,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"EQ-CR-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"رافعة هيدروليكية تلسكوبية Tadano 50 طن","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D17","v":2022,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E17","v":1450000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":217500,"f":"=E17*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":7,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":176071.428571,"f":"=(E17-F17)/G17","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":88.035714,"f":"=H17/2000","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":43.771875,"f":"=((E17+F17)/2 * 0.105)/2000","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K17","v":131.807589,"f":"=I17+J17","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":14,"fg":"#1E293B","al":"center"},{"c":"B18","v":"EQ-CR-02","b":true,"al":"center"},{"c":"C18","v":"رافعة برجية Tower Crane Liebherr 132 EC-H","fg":"#1E293B"},{"c":"D18","v":2022,"in":true,"fg":"#1E293B","al":"center"},{"c":"E18","v":1200000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":180000,"f":"=E18*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":8,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":127500,"f":"=(E18-F18)/G18","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":63.75,"f":"=H18/2000","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J18","v":36.225,"f":"=((E18+F18)/2 * 0.105)/2000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K18","v":99.975,"f":"=I18+J18","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":15,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B19","v":"EQ-PM-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"مضخة خرسانة ذراع 42 متر Putzmeister شاحنة مان","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D19","v":2023,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E19","v":1850000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":277500,"f":"=E19*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G19","v":6,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":262083.333333,"f":"=(E19-F19)/G19","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":131.041667,"f":"=H19/2000","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J19","v":55.846875,"f":"=((E19+F19)/2 * 0.105)/2000","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K19","v":186.888542,"f":"=I19+J19","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":16,"fg":"#1E293B","al":"center"},{"c":"B20","v":"EQ-GN-01","b":true,"al":"center"},{"c":"C20","v":"مولد كهربائي ديزل كاتم للصوت Perkins 500 kVA","fg":"#1E293B"},{"c":"D20","v":2024,"in":true,"fg":"#1E293B","al":"center"},{"c":"E20","v":280000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":42000,"f":"=E20*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G20","v":5,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":47600,"f":"=(E20-F20)/G20","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":23.8,"f":"=H20/2000","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J20","v":8.4525,"f":"=((E20+F20)/2 * 0.105)/2000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K20","v":32.2525,"f":"=I20+J20","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"الإجمالي العام لتكاليف الأسطول والإهلاك السنوي:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E21","v":13490000,"f":"=SUM(E5:E20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":2023500,"f":"=SUM(F5:F20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G21","v":"-","bg":"#FEF3C7","al":"center"},{"c":"H21","v":2043521.428571,"f":"=SUM(H5:H20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I21","v":63.860045,"f":"=AVERAGE(I5:I20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J21","v":25.451836,"f":"=AVERAGE(J5:J20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K21","v":89.311881,"f":"=AVERAGE(K5:K20)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حساب_تكاليف_التشغيل_والساعة","maxRow":21,"maxCol":12,"colWidths":[8.0,16.0,46.0,24.0,24.0,22.0,24.0,24.0,22.0,24.0,24.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حساب تكاليف التشغيل المباشرة وتكلفة وسعر تأجير الساعة للمعدات (O&O Hourly Rates)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"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":"حساب استهلاك الوقود، الزيوت والفلاتر، الإطارات والجنازير، الصيانة الدورية، أجور المشغلين، وسعر التأجير الداخلي المحمل بهامش 20%","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود الآلية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"اسم المعدة ومجال العمل","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"استهلاك الوقود (لتر/ساعة)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"تكلفة الوقود (ر.س/ساعة)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الزيوت والفلاتر (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الإطارات/الجنازير (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الصيانة والإصلاح (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"راتب المشغل (ر.س/ساعة)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي التشغيل/ساعة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"إجمالي O&O/ساعة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"سعر التأجير المقترح","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B5","v":"EQ-EX-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C5","v":"حفار جنزير هيدروليكي CAT 336D2 L","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D5","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E5","v":32.2,"f":"=D5*1.15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":3.864,"f":"=E5*0.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":68.425,"f":"=حساب_تكاليف_الملكية_والإهلاك!I5*0.70","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":35,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J5","v":157.489,"f":"=SUM(E5:I5)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K5","v":289.954625,"f":"=حساب_تكاليف_الملكية_والإهلاك!K5+J5","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L5","v":348,"f":"=ROUNDUP(K5*1.20, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"fg":"#1E293B","al":"center"},{"c":"B6","v":"EQ-EX-02","b":true,"al":"center"},{"c":"C6","v":"حفار جنزير هيدروليكي Komatsu PC210","fg":"#1E293B"},{"c":"D6","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E6","v":20.7,"f":"=D6*1.15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":2.484,"f":"=E6*0.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":14,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":46.41,"f":"=حساب_تكاليف_الملكية_والإهلاك!I6*0.70","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J6","v":113.594,"f":"=SUM(E6:I6)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":203.44025,"f":"=حساب_تكاليف_الملكية_والإهلاك!K6+J6","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L6","v":245,"f":"=ROUNDUP(K6*1.20, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"EQ-LD-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"لودر كفرات ثقيل CAT 966L","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":24,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E7","v":27.6,"f":"=D7*1.15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":3.312,"f":"=E7*0.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":22,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":58.31,"f":"=حساب_تكاليف_الملكية_والإهلاك!I7*0.70","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":32,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J7","v":143.222,"f":"=SUM(E7:I7)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":256.10575,"f":"=حساب_تكاليف_الملكية_والإهلاك!K7+J7","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L7","v":308,"f":"=ROUNDUP(K7*1.20, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"fg":"#1E293B","al":"center"},{"c":"B8","v":"EQ-LD-02","b":true,"al":"center"},{"c":"C8","v":"بوبكات لودر انزلاقي Bobcat S590","fg":"#1E293B"},{"c":"D8","v":9,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E8","v":10.35,"f":"=D8*1.15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":1.242,"f":"=E8*0.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":16.3625,"f":"=حساب_تكاليف_الملكية_والإهلاك!I8*0.70","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J8","v":60.9545,"f":"=SUM(E8:I8)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":90.97075,"f":"=حساب_تكاليف_الملكية_والإهلاك!K8+J8","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L8","v":110,"f":"=ROUNDUP(K8*1.20, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"EQ-DZ-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"بلدوزر تسوية ثقيل CAT D8R","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D9","v":38,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E9","v":43.7,"f":"=D9*1.15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":5.244,"f":"=E9*0.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":25,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":81.8125,"f":"=حساب_تكاليف_الملكية_والإهلاك!I9*0.70","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":38,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":193.7565,"f":"=SUM(E9:I9)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":360.440875,"f":"=حساب_تكاليف_الملكية_والإهلاك!K9+J9","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":433,"f":"=ROUNDUP(K9*1.20, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"fg":"#1E293B","al":"center"},{"c":"B10","v":"EQ-GR-01","b":true,"al":"center"},{"c":"C10","v":"جريدر تسوية طرق CAT 140K","fg":"#1E293B"},{"c":"D10","v":20,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E10","v":23,"f":"=D10*1.15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":2.76,"f":"=E10*0.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":16,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":50.575,"f":"=حساب_تكاليف_الملكية_والإهلاك!I10*0.70","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":32,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":124.335,"f":"=SUM(E10:I10)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":222.244375,"f":"=حساب_تكاليف_الملكية_والإهلاك!K10+J10","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":267,"f":"=ROUNDUP(K10*1.20, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"EQ-RL-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"مدحلة أسفلت اهتزازية مزدوجة 10 طن","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":14,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E11","v":16.1,"f":"=D11*1.15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":1.932,"f":"=E11*0.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":10,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":28.56,"f":"=حساب_تكاليف_الملكية_والإهلاك!I11*0.70","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J11","v":84.592,"f":"=SUM(E11:I11)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K11","v":139.882,"f":"=حساب_تكاليف_الملكية_والإهلاك!K11+J11","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":168,"f":"=ROUNDUP(K11*1.20, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"fg":"#1E293B","al":"center"},{"c":"B12","v":"EQ-RL-02","b":true,"al":"center"},{"c":"C12","v":"مدحلة تربة اهتزازية مفردة 12 طن","fg":"#1E293B"},{"c":"D12","v":16,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E12","v":18.4,"f":"=D12*1.15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":2.208,"f":"=E12*0.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":30.94,"f":"=حساب_تكاليف_الملكية_والإهلاك!I12*0.70","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":28,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J12","v":91.548,"f":"=SUM(E12:I12)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K12","v":151.4455,"f":"=حساب_تكاليف_الملكية_والإهلاك!K12+J12","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":182,"f":"=ROUNDUP(K12*1.20, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"EQ-TR-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"قلاب مرسيدس أكتروس 3340 (24 م³)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":22,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E13","v":25.3,"f":"=D13*1.15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":3.036,"f":"=E13*0.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":36.89,"f":"=حساب_تكاليف_الملكية_والإهلاك!I13*0.70","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J13","v":111.226,"f":"=SUM(E13:I13)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K13","v":182.64225,"f":"=حساب_تكاليف_الملكية_والإهلاك!K13+J13","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":220,"f":"=ROUNDUP(K13*1.20, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":10,"fg":"#1E293B","al":"center"},{"c":"B14","v":"EQ-TR-02","b":true,"al":"center"},{"c":"C14","v":"قلاب مرسيدس أكتروس 3340 (24 م³)","fg":"#1E293B"},{"c":"D14","v":22,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E14","v":25.3,"f":"=D14*1.15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":3.036,"f":"=E14*0.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":36.89,"f":"=حساب_تكاليف_الملكية_والإهلاك!I14*0.70","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":28,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J14","v":111.226,"f":"=SUM(E14:I14)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K14","v":182.64225,"f":"=حساب_تكاليف_الملكية_والإهلاك!K14+J14","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L14","v":220,"f":"=ROUNDUP(K14*1.20, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"EQ-TN-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"وايت مياه سعة 32,000 لتر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D15","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E15","v":20.7,"f":"=D15*1.15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":2.484,"f":"=E15*0.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":14,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":22.61,"f":"=حساب_تكاليف_الملكية_والإهلاك!I15*0.70","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":26,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":85.794,"f":"=SUM(E15:I15)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K15","v":129.56525,"f":"=حساب_تكاليف_الملكية_والإهلاك!K15+J15","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":156,"f":"=ROUNDUP(K15*1.20, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":12,"fg":"#1E293B","al":"center"},{"c":"B16","v":"EQ-TR-03","b":true,"al":"center"},{"c":"C16","v":"تريلا سطحة لوبد لنقل المعدات 60 طن","fg":"#1E293B"},{"c":"D16","v":26,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E16","v":29.9,"f":"=D16*1.15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":3.588,"f":"=E16*0.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":20,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":22.808333,"f":"=حساب_تكاليف_الملكية_والإهلاك!I16*0.70","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I16","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J16","v":106.296333,"f":"=SUM(E16:I16)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K16","v":152.765916,"f":"=حساب_تكاليف_الملكية_والإهلاك!K16+J16","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L16","v":184,"f":"=ROUNDUP(K16*1.20, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":13,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"EQ-CR-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"رافعة هيدروليكية تادانو 50 طن","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D17","v":16,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E17","v":18.4,"f":"=D17*1.15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":2.208,"f":"=E17*0.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":61.625,"f":"=حساب_تكاليف_الملكية_والإهلاك!I17*0.70","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I17","v":45,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J17","v":142.233,"f":"=SUM(E17:I17)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K17","v":274.040589,"f":"=حساب_تكاليف_الملكية_والإهلاك!K17+J17","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L17","v":329,"f":"=ROUNDUP(K17*1.20, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":14,"fg":"#1E293B","al":"center"},{"c":"B18","v":"EQ-CR-02","b":true,"al":"center"},{"c":"C18","v":"رافعة برجية تاور كرين Liebherr","fg":"#1E293B"},{"c":"D18","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E18","v":0,"f":"=D18*1.15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":0,"f":"=E18*0.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":44.625,"f":"=حساب_تكاليف_الملكية_والإهلاك!I18*0.70","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I18","v":40,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":89.625,"f":"=SUM(E18:I18)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K18","v":189.6,"f":"=حساب_تكاليف_الملكية_والإهلاك!K18+J18","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L18","v":228,"f":"=ROUNDUP(K18*1.20, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":15,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B19","v":"EQ-PM-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"مضخة خرسانة ذراع 42 متر بوزمايستر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D19","v":32,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E19","v":36.8,"f":"=D19*1.15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":4.416,"f":"=E19*0.12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G19","v":20,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H19","v":91.729167,"f":"=حساب_تكاليف_الملكية_والإهلاك!I19*0.70","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I19","v":42,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J19","v":194.945167,"f":"=SUM(E19:I19)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K19","v":381.833709,"f":"=حساب_تكاليف_الملكية_والإهلاك!K19+J19","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L19","v":459,"f":"=ROUNDUP(K19*1.20, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":16,"fg":"#1E293B","al":"center"},{"c":"B20","v":"EQ-GN-01","b":true,"al":"center"},{"c":"C20","v":"مولد كهربائي ديزل كاتم Perkins 500kVA","fg":"#1E293B"},{"c":"D20","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E20","v":51.75,"f":"=D20*1.15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":6.21,"f":"=E20*0.12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G20","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H20","v":16.66,"f":"=حساب_تكاليف_الملكية_والإهلاك!I20*0.70","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I20","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J20","v":89.62,"f":"=SUM(E20:I20)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K20","v":121.8725,"f":"=حساب_تكاليف_الملكية_والإهلاك!K20+J20","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L20","v":147,"f":"=ROUNDUP(K20*1.20, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"المتوسط العام لتكاليف التشغيل ومعدلات التأجير:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D21","v":21.75,"f":"=AVERAGE(D5:D20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0"},{"c":"E21","v":25.0125,"f":"=AVERAGE(E5:E20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":3.0015,"f":"=AVERAGE(F5:F20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G21","v":14.6875,"f":"=AVERAGE(G5:G20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":44.702031,"f":"=AVERAGE(H5:H20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I21","v":31.375,"f":"=AVERAGE(I5:I20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J21","v":118.778531,"f":"=AVERAGE(J5:J20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K21","v":208.090412,"f":"=AVERAGE(K5:K20)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"L21","v":250.25,"f":"=AVERAGE(L5:L20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]}]}]}