{"slug":"heavy-equipment-ownership-operating-cost-and-excavator-productivity-sheet","sheets":[{"name":"1_تكلفة_امتلاك_وتشغيل_O_and_O","maxRow":17,"maxCol":12,"colWidths":[12.0,58.0,16.0,15.0,16.0,14.0,15.0,13.0,14.0,16.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج حساب تكلفة امتلاك وتشغيل المعدات الثقيلة بالساعة ومقارنة التملك بالإيجار (Heavy Equipment O&O Cost — BOQ-ACC-204)","bg":"#0F172A","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":54.0,"cells":[{"c":"A2","v":"حساب هندسي ومحاسبي لتكلفة الساعة شاملة الإهلاك والتمويل والتأمين (Ownership Cost) والوقود والزيوت والصيانة وأجر السائق (Operating Cost) وفق Caterpillar & USACE EP 1110-1-8","bg":"#1E293B","fg":"#E2E8F0","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":3,"h":36.0,"cells":[{"c":"A3","v":"إدارة المعدات والآليات الثقيلة:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C3","v":"قطاع الشؤون الميكانيكية والمعدات المركزية — مشاريع البنية التحتية","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H3","v":"المرجع الهندسي القياسي:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"J3","v":"Caterpillar Performance Handbook & USACE","bg":"#ECFDF5","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"قاعدة حساب إهلاك المعدة:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C4","v":"القسط الثابت بعد خصم القيمة البيعية المتبقية (Salvage Value 20%)","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H4","v":"متوسط التشغيل السنوي:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"J4","v":"2,400 ساعة عمل سنوياً (200 ساعة/شهر)","bg":"#ECFDF5","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"عناصر تكلفة التشغيل المباشرة:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C5","v":"السولار + الزيوت والفلاتر (18%) + مخصص الصيانة والإطارات + أجر المشغل","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H5","v":"تاريخ تحديث الفئات:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"J5","v":"2026-11-03 | إدارة التكاليف والمعدات","bg":"#ECFDF5","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: جدول تحليل تكلفة امتلاك وتشغيل الساعة للمعدات الثقيلة ومقارنتها بسعر الإيجار الخارجي (عدّل الخلايا الصفراء لتحديث الحساب تلقائياً)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"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":8,"h":52.0,"cells":[{"c":"A8","v":"كود المعدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان المعدة الثقيلة والطراز والقدرة الحصانية (Equipment Model & Capacity)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"ثمن الشراء الرأسمالي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"ساعات العمر الاقتصادي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"قسط التملك والإهلاك/ساعة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"استهلاك السولار (لتر/س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"تكلفة الوقود والزيوت/ساعة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"مخصص الصيانة والكاوتش/س","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"أجر المشغل والطاقم/ساعة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"إجمالي تكلفة الساعة O&O","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K8","v":"سعر الإيجار بالسوق/ساعة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L8","v":"المفاضلة (التملك أم الإيجار)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"EQ-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"حفار هيدروليكي على كاتينة (Crawler Excavator CAT 336 — وزن 36 طن قدرة 311 حصان)","bg":"#F8FAFC"},{"c":"C9","v":1450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":136.54,"f":"=ROUND(((C9*(1-'3_معايير_الوقود_والتمويل'!$C$5))/D9)+((C9*0.6*'3_معايير_الوقود_والتمويل'!$C$6)/'3_معايير_الوقود_والتمويل'!$C$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":88.74,"f":"=ROUND(F9*'3_معايير_الوقود_والتمويل'!$C$8*(1+'3_معايير_الوقود_والتمويل'!$C$9),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":88.75,"f":"=ROUND(E9*'3_معايير_الوقود_والتمويل'!$C$10,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":359.03,"f":"=ROUND(E9+G9+H9+I9,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":"الإيجار أوفر","f":"=IF(J9<K9,\"التملك أوفر بـ \"&TEXT(ROUND(K9-J9,0),\"#,##0\")&\"/س\",\"الإيجار أوفر\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"EQ-02","b":true,"al":"center"},{"c":"B10","v":"حفار هيدروليكي مزود بشاكوش تكسير صخور (Hydraulic Breaker Excavator CAT 320 — 20 طن)"},{"c":"C10","v":980000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":105.35,"f":"=ROUND(((C10*(1-'3_معايير_الوقود_والتمويل'!$C$5))/D10)+((C10*0.6*'3_معايير_الوقود_والتمويل'!$C$6)/'3_معايير_الوقود_والتمويل'!$C$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":66.55,"f":"=ROUND(F10*'3_معايير_الوقود_والتمويل'!$C$8*(1+'3_معايير_الوقود_والتمويل'!$C$9),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":68.48,"f":"=ROUND(E10*'3_معايير_الوقود_والتمويل'!$C$10,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":285.38,"f":"=ROUND(E10+G10+H10+I10,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":"التملك أوفر بـ 5/س","f":"=IF(J10<K10,\"التملك أوفر بـ \"&TEXT(ROUND(K10-J10,0),\"#,##0\")&\"/س\",\"الإيجار أوفر\")","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"EQ-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"لودر شحن على إطارات (Wheel Loader CAT 966H — سعة قادوس 4.2 م3 قدرة 286 حصان)","bg":"#F8FAFC"},{"c":"C11","v":1250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":117.71,"f":"=ROUND(((C11*(1-'3_معايير_الوقود_والتمويل'!$C$5))/D11)+((C11*0.6*'3_معايير_الوقود_والتمويل'!$C$6)/'3_معايير_الوقود_والتمويل'!$C$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":77.64,"f":"=ROUND(F11*'3_معايير_الوقود_والتمويل'!$C$8*(1+'3_معايير_الوقود_والتمويل'!$C$9),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":76.51,"f":"=ROUND(E11*'3_معايير_الوقود_والتمويل'!$C$10,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":313.86,"f":"=ROUND(E11+G11+H11+I11,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":285,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":"الإيجار أوفر","f":"=IF(J11<K11,\"التملك أوفر بـ \"&TEXT(ROUND(K11-J11,0),\"#,##0\")&\"/س\",\"الإيجار أوفر\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"EQ-04","b":true,"al":"center"},{"c":"B12","v":"بلدوزر شق ودفع أتربة جنزير (Crawler Dozer CAT D8R — قدرة 310 حصان مع ريبير خلفي)"},{"c":"C12","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":156.59,"f":"=ROUND(((C12*(1-'3_معايير_الوقود_والتمويل'!$C$5))/D12)+((C12*0.6*'3_معايير_الوقود_والتمويل'!$C$6)/'3_معايير_الوقود_والتمويل'!$C$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":99.83,"f":"=ROUND(F12*'3_معايير_الوقود_والتمويل'!$C$8*(1+'3_معايير_الوقود_والتمويل'!$C$9),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":101.78,"f":"=ROUND(E12*'3_معايير_الوقود_والتمويل'!$C$10,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":408.2,"f":"=ROUND(E12+G12+H12+I12,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":410,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":"التملك أوفر بـ 2/س","f":"=IF(J12<K12,\"التملك أوفر بـ \"&TEXT(ROUND(K12-J12,0),\"#,##0\")&\"/س\",\"الإيجار أوفر\")","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"EQ-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"جريدر تسوية وتشكيل طبقات الطرق (Motor Grader CAT 140K — عرض سكينة 3.7 م قدرة 190 حصان)","bg":"#F8FAFC"},{"c":"C13","v":1180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":111.12,"f":"=ROUND(((C13*(1-'3_معايير_الوقود_والتمويل'!$C$5))/D13)+((C13*0.6*'3_معايير_الوقود_والتمويل'!$C$6)/'3_معايير_الوقود_والتمويل'!$C$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":61.01,"f":"=ROUND(F13*'3_معايير_الوقود_والتمويل'!$C$8*(1+'3_معايير_الوقود_والتمويل'!$C$9),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":72.23,"f":"=ROUND(E13*'3_معايير_الوقود_والتمويل'!$C$10,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":292.36,"f":"=ROUND(E13+G13+H13+I13,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":275,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":"الإيجار أوفر","f":"=IF(J13<K13,\"التملك أوفر بـ \"&TEXT(ROUND(K13-J13,0),\"#,##0\")&\"/س\",\"الإيجار أوفر\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"EQ-06","b":true,"al":"center"},{"c":"B14","v":"هراس أسفلت وتربة اهتزازي أسطوانة حديدية (Vibratory Soil Compactor 12 Ton — قدرة 130 حصان)"},{"c":"C14","v":520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":55.9,"f":"=ROUND(((C14*(1-'3_معايير_الوقود_والتمويل'!$C$5))/D14)+((C14*0.6*'3_معايير_الوقود_والتمويل'!$C$6)/'3_معايير_الوقود_والتمويل'!$C$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":41.59,"f":"=ROUND(F14*'3_معايير_الوقود_والتمويل'!$C$8*(1+'3_معايير_الوقود_والتمويل'!$C$9),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":36.34,"f":"=ROUND(E14*'3_معايير_الوقود_والتمويل'!$C$10,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":168.83,"f":"=ROUND(E14+G14+H14+I14,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":"الإيجار أوفر","f":"=IF(J14<K14,\"التملك أوفر بـ \"&TEXT(ROUND(K14-J14,0),\"#,##0\")&\"/س\",\"الإيجار أوفر\")","b":true,"al":"center"}]},{"r":15,"h":50.0,"cells":[{"c":"A15","v":"EQ-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"ونش تلسكوبي متحرك للموقع (Rough Terrain Mobile Crane — حمولة رفع 50 طن)","bg":"#F8FAFC"},{"c":"C15","v":1650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":139.66,"f":"=ROUND(((C15*(1-'3_معايير_الوقود_والتمويل'!$C$5))/D15)+((C15*0.6*'3_معايير_الوقود_والتمويل'!$C$6)/'3_معايير_الوقود_والتمويل'!$C$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":55.46,"f":"=ROUND(F15*'3_معايير_الوقود_والتمويل'!$C$8*(1+'3_معايير_الوقود_والتمويل'!$C$9),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":90.78,"f":"=ROUND(E15*'3_معايير_الوقود_والتمويل'!$C$10,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":340.9,"f":"=ROUND(E15+G15+H15+I15,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":360,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":"التملك أوفر بـ 19/س","f":"=IF(J15<K15,\"التملك أوفر بـ \"&TEXT(ROUND(K15-J15,0),\"#,##0\")&\"/س\",\"الإيجار أوفر\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":50.0,"cells":[{"c":"A16","v":"EQ-08","b":true,"al":"center"},{"c":"B16","v":"سيارة قلاب نقل أتربة وسن ثقيل (Heavy Dump Truck 6×4 — سعة صندوق 20 م3)"},{"c":"C16","v":680000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":64.03,"f":"=ROUND(((C16*(1-'3_معايير_الوقود_والتمويل'!$C$5))/D16)+((C16*0.6*'3_معايير_الوقود_والتمويل'!$C$6)/'3_معايير_الوقود_والتمويل'!$C$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":49.91,"f":"=ROUND(F16*'3_معايير_الوقود_والتمويل'!$C$8*(1+'3_معايير_الوقود_والتمويل'!$C$9),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":41.62,"f":"=ROUND(E16*'3_معايير_الوقود_والتمويل'!$C$10,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":190.56,"f":"=ROUND(E16+G16+H16+I16,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":"الإيجار أوفر","f":"=IF(J16<K16,\"التملك أوفر بـ \"&TEXT(ROUND(K16-J16,0),\"#,##0\")&\"/س\",\"الإيجار أوفر\")","b":true,"al":"center"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"إجمالي القيمة الرأسمالية لأسطول المعدات ومتوسط تكلفة الساعة:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C17","v":9560000,"f":"=SUM(C9:C16)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":"إجمالي تكلفة تشغيل الأسطول الكامل في الساعة الواحدة (8 معدات تعمل معاً):","bg":"#E2E8F0","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J17","v":2359.12,"f":"=SUM(J9:J16)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":2300,"f":"=SUM(K9:K16)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":-59.12,"f":"=ROUND(K17-J17,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00\" وفر/س\""}]}]},{"name":"2_إنتاجية_الحفار_وأسطول_النقل","maxRow":10,"maxCol":11,"colWidths":[12.0,58.0,15.0,13.0,16.0,15.0,16.0,13.0,13.0,18.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حساب إنتاجية الحفارات واللوادر بالمتر المكعب في الساعة وتحديد عدد القلابات وتكلفة م3 حفر ونقل","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":54.0,"cells":[{"c":"A2","v":"حساب الإنتاجية الهندسية حسب سعة القادوس ومعامل الملء وزمن الدورة وكفاءة التشغيل، وموازنة أسطول القلابات لاستخراج تكلفة المتر المكعب","bg":"#1E293B","fg":"#E2E8F0","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":3,"h":38.0,"cells":[{"c":"A3","v":"ثانياً: جدول حساب الإنتاجية بالساعة (m³/hr) وعدد القلابات المتوافقة وتكلفة المتر المكعب المباشرة لكل نوع تربة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود الطاقم","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان عملية الحفر أو التحميل ونوع التربة (Earthwork Crew & Soil Class)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"سعة القادوس q (م3)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معامل ملء القادوس k","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"زمن الدورة Cm (ثانية)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"كفاءة الساعة (د/60 د)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الإنتاجية بالضفة (م3/س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"زمن دورة القلاب (دقيقة)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"عدد القلابات المطلوب","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"تكلفة ساعة الطاقم الكلي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"تكلفة حفر ونقل 1 م3","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":50.0,"cells":[{"c":"A5","v":"CRW-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"حفر وتحميل تربة رملية مفككة بحفار CAT 336 ونقلها لمقلب على بعد 5 كم","bg":"#F8FAFC"},{"c":"C5","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":264,"f":"=ROUND((C5*D5*(3600/E5)*(F5/60))*'3_معايير_الوقود_والتمويل'!$C$11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":8,"f":"=IF(H5>0,ROUND((G5*(H5/60))/16,0),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J5","v":1883.51,"f":"=ROUND('1_تكلفة_امتلاك_وتشغيل_O_and_O'!J9+(I5*'1_تكلفة_امتلاك_وتشغيل_O_and_O'!$J$16),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":7.13,"f":"=IF(G5>0,ROUND(J5/G5,2),0)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":50.0,"cells":[{"c":"A6","v":"CRW-02","b":true,"al":"center"},{"c":"B6","v":"حفر وتحميل تربة طينية متماسكة بحفار CAT 336 ونقلها لمقلب على بعد 8 كم"},{"c":"C6","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":187,"f":"=ROUND((C6*D6*(3600/E6)*(F6/60))*'3_معايير_الوقود_والتمويل'!$C$11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":7,"f":"=IF(H6>0,ROUND((G6*(H6/60))/16,0),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":1692.95,"f":"=ROUND('1_تكلفة_امتلاك_وتشغيل_O_and_O'!J9+(I6*'1_تكلفة_امتلاك_وتشغيل_O_and_O'!$J$16),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":9.05,"f":"=IF(G6>0,ROUND(J6/G6,2),0)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":50.0,"cells":[{"c":"A7","v":"CRW-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"تكسير وحفر تربة صخرية متوسطة بشاكوش CAT 320 وتحميلها باللودر","bg":"#F8FAFC"},{"c":"C7","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":56.7,"f":"=ROUND((C7*D7*(3600/E7)*(F7/60))*'3_معايير_الوقود_والتمويل'!$C$11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":2,"f":"=IF(H7>0,ROUND((G7*(H7/60))/16,0),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":666.5,"f":"=ROUND('1_تكلفة_امتلاك_وتشغيل_O_and_O'!J10+(I7*'1_تكلفة_امتلاك_وتشغيل_O_and_O'!$J$16),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":11.75,"f":"=IF(G7>0,ROUND(J7/G7,2),0)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":50.0,"cells":[{"c":"A8","v":"CRW-04","b":true,"al":"center"},{"c":"B8","v":"تشوين وتحميل طبقة أساس حبيبي (سن متدرج) بلودر على إطارات CAT 966H"},{"c":"C8","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":0.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":319.2,"f":"=ROUND((C8*D8*(3600/E8)*(F8/60))*'3_معايير_الوقود_والتمويل'!$C$11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":8,"f":"=IF(H8>0,ROUND((G8*(H8/60))/16,0),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":1838.34,"f":"=ROUND('1_تكلفة_امتلاك_وتشغيل_O_and_O'!J11+(I8*'1_تكلفة_امتلاك_وتشغيل_O_and_O'!$J$16),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":5.76,"f":"=IF(G8>0,ROUND(J8/G8,2),0)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":50.0,"cells":[{"c":"A9","v":"CRW-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"شق ودفع وتسوية أتربة ببلدوزر جنزير CAT D8R لمسافة دفع 50 متراً","bg":"#F8FAFC"},{"c":"C9","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":333.82,"f":"=ROUND((C9*D9*(3600/E9)*(F9/60))*'3_معايير_الوقود_والتمويل'!$C$11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"f":"=IF(H9>0,ROUND((G9*(H9/60))/16,0),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":408.2,"f":"=ROUND('1_تكلفة_امتلاك_وتشغيل_O_and_O'!J12+(I9*'1_تكلفة_امتلاك_وتشغيل_O_and_O'!$J$16),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":1.22,"f":"=IF(G9>0,ROUND(J9/G9,2),0)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":50.0,"cells":[{"c":"A10","v":"CRW-06","b":true,"al":"center"},{"c":"B10","v":"فرد وتشكيل طبقة ما تحت الأساس بالجريدر CAT 140K مع الدمك بالهراس"},{"c":"C10","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":216,"f":"=ROUND((C10*D10*(3600/E10)*(F10/60))*'3_معايير_الوقود_والتمويل'!$C$11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=IF(H10>0,ROUND((G10*(H10/60))/16,0),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":292.36,"f":"=ROUND('1_تكلفة_امتلاك_وتشغيل_O_and_O'!J13+(I10*'1_تكلفة_امتلاك_وتشغيل_O_and_O'!$J$16),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":1.35,"f":"=IF(G10>0,ROUND(J10/G10,2),0)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_معايير_الوقود_والتمويل","maxRow":11,"maxCol":6,"colWidths":[14.0,58.0,18.0,13.0,22.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة إعدادات أسعار الوقود والزيوت ومعاملات التمويل والإهلاك وانتفاش التربة (Equipment Financial & Soil Constants)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"جميع الخلايا الصفراء قابلة للتعديل الفوري لتتوافق مع أسعار الديزل/السولار ونسب الفائدة البنكية ومعاملات التربة بالمشروع","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"أولاً: الثوابت المالية والهندسية الحاكمة لمعادلات حساب تكلفة الساعة (O&O) وإنتاجية الحفر","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"كود الثابت","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المعامل المالي أو التشغيلي للمعدات الثقيلة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القيمة الإدخالية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"وحدة القياس","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المرجع القياسي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"تفسير التطبيق في المعادلات","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"FIN-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"نسبة القيمة البيعية المتبقية للمعدة في نهاية عمرها الاقتصادي (Salvage Value %)","bg":"#F8FAFC"},{"c":"C5","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D5","v":"نسبة %","bg":"#F8FAFC","al":"center"},{"c":"E5","v":"USACE EP 1110-1-8","bg":"#F8FAFC","al":"center"},{"c":"F5","v":"تُخصم من ثمن الشراء قبل حساب الإهلاك","bg":"#F8FAFC","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"FIN-02","b":true,"al":"center"},{"c":"B6","v":"معدل تكلفة التمويل والتأمين الشامل والترخيص السنوي (Interest & Insurance %)"},{"c":"C6","v":0.11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D6","v":"نسبة سنوية","al":"center"},{"c":"E6","v":"معيار تمويل المعدات","al":"center"},{"c":"F6","v":"يُطبق على متوسط القيمة الاستثمارية (60%)","al":"center"}]},{"r":7,"h":42.0,"cells":[{"c":"A7","v":"FIN-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"متوسط عدد ساعات العمل التشغيلية السنوية للمعدة (Annual Working Hours)","bg":"#F8FAFC"},{"c":"C7","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":"ساعة/سنة","bg":"#F8FAFC","al":"center"},{"c":"E7","v":"Caterpillar Handbook","bg":"#F8FAFC","al":"center"},{"c":"F7","v":"بمعدل 200 ساعة/شهر × 12 شهراً","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":42.0,"cells":[{"c":"A8","v":"OPR-04","b":true,"al":"center"},{"c":"B8","v":"سعر لتر الوقود (الديزل / السولار) الواصل لمخزن الموقع"},{"c":"C8","v":2.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":"عملة/لتر","al":"center"},{"c":"E8","v":"سعر الوقود بالموقع","al":"center"},{"c":"F8","v":"يُضرب في معدل استهلاك المعدة بالساعة","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"OPR-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"نسبة تكلفة الزيوت والشحوم والفلاتر كنسبة من تكلفة الوقود (Lube & Filters %)","bg":"#F8FAFC"},{"c":"C9","v":0.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":"نسبة %","bg":"#F8FAFC","al":"center"},{"c":"E9","v":"Caterpillar Standard","bg":"#F8FAFC","al":"center"},{"c":"F9","v":"تُضاف تلقائياً فوق تكلفة السولار","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":"OPR-06","b":true,"al":"center"},{"c":"B10","v":"معامل مخصص الصيانة الدورية والعمرات والكاوتش/الجنزير كنسبة من الإهلاك"},{"c":"C10","v":0.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"نسبة %","al":"center"},{"c":"E10","v":"USACE / Peurifoy","al":"center"},{"c":"F10","v":"لتغطية قطع الغيار وإصلاحات الورشة","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"ENG-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"معامل تحويل الحجم السائب بالقادوس إلى حجم هندسي بالضفة (Bank Conversion Factor)","bg":"#F8FAFC"},{"c":"C11","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"معامل هندسي","bg":"#F8FAFC","al":"center"},{"c":"E11","v":"Earthwork Swell Factor","bg":"#F8FAFC","al":"center"},{"c":"F11","v":"يعادل نسبة انتفاش تربة 25%","bg":"#F8FAFC","al":"center"}]}]}]}