{"slug":"heavy-equipment-owning-operating-cost-and-productivity-tracker-sheet","sheets":[{"name":"تكلفة_امتلاك_وتشغيل_المعدات","maxRow":16,"maxCol":14,"colWidths":[14.0,58.0,18.0,17.0,16.0,17.0,16.0,13.0,13.0,15.0,17.0,18.0,17.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حساب تكلفة امتلاك وتشغيل المعدات الثقيلة والآليات الهندسية (Owning & Operating Cost Calculator)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":14},{"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":54.0,"cells":[{"c":"A2","v":"نموذج تشغيلي لمديري المعدات والمكتب الفني لحساب تكلفة الساعة الفعلية (الإهلاك، الفائدة، التأمين، الديزل، الصيانة، والعمالة) ومقارنتها بالإيجار","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":14},{"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":18.0,"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"سعر لتر الديزل بالموقع:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C4","v":2.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D4","v":"معدل الفائدة والتأمين السنوي (%):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"F4","v":0.085,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G4","v":"نسبة الزيوت والشحوم والفلاتر من الوقود:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I4","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J4","v":"ساعات التشغيل السنوية القياسية:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"L4","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M4","v":"العملة:","bg":"#F8FAFC","b":true},{"c":"N4","v":"ريال / ج.م","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"}]},{"r":5,"h":18.0,"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":""}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"جدول تحليل تكلفة الامتلاك والتشغيل للساعة (O&O Cost/Hr) ومقارنة جدوى التمليك مقابل الاستئجار الخارجي","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":14},{"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":7,"h":52.0,"cells":[{"c":"A7","v":"كود المعدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"نوع وطراز المعدة الثقيلة والقدرة الحصانية (Equipment Model)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"سعر الشراء الصافي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"القيمة التخريدية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"العمر التشغيلي (ساعة)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"تكلفة الامتلاك/ساعة (Owning)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"استهلاك الديزل (لتر/ساعة)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"الوقود والزيوت/ساعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"الصيانة والإطارات/ساعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"أجر المشغل/ساعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"تكلفة التشغيل/ساعة (Operating)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"إجمالي تكلفة الساعة (O&O/Hr)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M7","v":"سعر إيجار السوق/ساعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N7","v":"وفر التمليك/ساعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"EQ-EXC-01","b":true,"al":"center"},{"c":"B8","v":"حفار هيدروليكي على كاتينة (CAT 336 Hydraulic Excavator — 311 HP)"},{"c":"C8","v":1150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":230000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":0,"f":"=ROUND(((C8-D8)/E8)+(((C8+D8)/2)*$F$4/$L$4),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"f":"=ROUND((G8*$C$4)*(1+$I$4),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":77,"f":"=ROUND(H8+I8+J8,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":77,"f":"=ROUND(F8+K8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N8","v":183,"f":"=ROUND(M8-L8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"EQ-LDR-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"لودر كاوتش مفصلي (CAT 966 Wheel Loader — 276 HP / 4.2 m³)","bg":"#F8FAFC"},{"c":"C9","v":980000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":196000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":0,"f":"=ROUND(((C9-D9)/E9)+(((C9+D9)/2)*$F$4/$L$4),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=ROUND((G9*$C$4)*(1+$I$4),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":70,"f":"=ROUND(H9+I9+J9,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":70,"f":"=ROUND(F9+K9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":230,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":160,"f":"=ROUND(M9-L9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"EQ-BLD-03","b":true,"al":"center"},{"c":"B10","v":"بلدوزر جنزير ثقيل مع كسارة (CAT D8R Bulldozer Ripper — 305 HP)"},{"c":"C10","v":1450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":290000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":0,"f":"=ROUND(((C10-D10)/E10)+(((C10+D10)/2)*$F$4/$L$4),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"f":"=ROUND((G10*$C$4)*(1+$I$4),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":90,"f":"=ROUND(H10+I10+J10,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":90,"f":"=ROUND(F10+K10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":220,"f":"=ROUND(M10-L10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"EQ-BCK-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"حفار لودر باكهو متعدد المهام (JCB 3CX Backhoe Loader — 92 HP)","bg":"#F8FAFC"},{"c":"C11","v":360000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":72000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":0,"f":"=ROUND(((C11-D11)/E11)+(((C11+D11)/2)*$F$4/$L$4),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=ROUND((G11*$C$4)*(1+$I$4),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":43,"f":"=ROUND(H11+I11+J11,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":43,"f":"=ROUND(F11+K11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":130,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":87,"f":"=ROUND(M11-L11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"EQ-GRD-05","b":true,"al":"center"},{"c":"B12","v":"جريدر تسوية طرق (CAT 140K Motor Grader — 190 HP)"},{"c":"C12","v":920000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":184000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":0,"f":"=ROUND(((C12-D12)/E12)+(((C12+D12)/2)*$F$4/$L$4),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"f":"=ROUND((G12*$C$4)*(1+$I$4),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":69,"f":"=ROUND(H12+I12+J12,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":69,"f":"=ROUND(F12+K12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":151,"f":"=ROUND(M12-L12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"EQ-RLR-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"هراس اهتزازي أسفلت وتربة (Dynapac CA250 Vibratory Roller — 12 Ton)","bg":"#F8FAFC"},{"c":"C13","v":420000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":84000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":0,"f":"=ROUND(((C13-D13)/E13)+(((C13+D13)/2)*$F$4/$L$4),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0,"f":"=ROUND((G13*$C$4)*(1+$I$4),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":48,"f":"=ROUND(H13+I13+J13,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":48,"f":"=ROUND(F13+K13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N13","v":97,"f":"=ROUND(M13-L13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"EQ-TRK-07","b":true,"al":"center"},{"c":"B14","v":"شاحنة قلاب ثقيل نقل أتربة وسن (Mercedes Actros Dump Truck — 20 m³)"},{"c":"C14","v":540000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":108000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":0,"f":"=ROUND(((C14-D14)/E14)+(((C14+D14)/2)*$F$4/$L$4),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"f":"=ROUND((G14*$C$4)*(1+$I$4),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":53,"f":"=ROUND(H14+I14+J14,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":53,"f":"=ROUND(F14+K14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":155,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":102,"f":"=ROUND(M14-L14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"EQ-CRN-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"ونش تلسكوبي متحرك للموقع (Tadano 50-Ton Rough Terrain Mobile Crane)","bg":"#F8FAFC"},{"c":"C15","v":1350000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":270000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":0,"f":"=ROUND(((C15-D15)/E15)+(((C15+D15)/2)*$F$4/$L$4),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0,"f":"=ROUND((G15*$C$4)*(1+$I$4),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":85,"f":"=ROUND(H15+I15+J15,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":85,"f":"=ROUND(F15+K15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":205,"f":"=ROUND(M15-L15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"المتوسط / الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B16","v":"إجمالي القيمة الرأسمالية لأسطول المعدات ومتوسط تكلفة الساعة التشغيلية","bg":"#E2E8F0","b":true},{"c":"C16","v":7170000,"f":"=SUM(C8:C15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":1434000,"f":"=SUM(D8:D15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":12000,"f":"=AVERAGE(E8:E15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":0,"f":"=AVERAGE(F8:F15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":169,"f":"=SUM(G8:G15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"f":"=AVERAGE(H8:H15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":34.875,"f":"=AVERAGE(I8:I15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":32,"f":"=AVERAGE(J8:J15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":66.875,"f":"=AVERAGE(K8:K15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":66.875,"f":"=AVERAGE(L8:L15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":217.5,"f":"=AVERAGE(M8:M15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N16","v":150.625,"f":"=AVERAGE(N8:N15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"سجل_تشغيل_المعدات_والسولار","maxRow":14,"maxCol":11,"colWidths":[14.0,58.0,17.0,13.0,13.0,13.0,13.0,18.0,13.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل مراقبة ساعات تشغيل المعدات الثقيلة والأعطال واستهلاك الديزل الشهري (Fleet Utilization & Fuel Audit)","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":"يقارن قراءات عداد الساعات (Hour Meter) باستهلاك السولار الفعلي ويكشف أي هدر أو سحب غير مبرر للوقود","bg":"#1E3A5F","fg":"#E2E8F0","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":18.0,"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":"سجل قراءات عدادات الساعات والإتاحة الميكانيكية ومطابقة استهلاك الديزل","bg":"#1E3A5F","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":5,"h":52.0,"cells":[{"c":"A5","v":"كود المعدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"نوع وطراز المعدة الثقيلة وموقع العمل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"عداد بداية الشهر (Hr)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"عداد نهاية الشهر (Hr)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"ساعات العمل الفعلية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ساعات الأعطال والتوقف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"نسبة الإتاحة الفنية (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"الديزل المعياري (لتر)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"الديزل المنصرف فعلياً (لتر)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"وفر / هدر الوقود (لتر)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"إجمالي تكلفة المعدة بالشهر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"EQ-EXC-01","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A8","fg":"#008000","b":true,"al":"center"},{"c":"B6","v":"حفار هيدروليكي على كاتينة (CAT 336 Hydraulic Excavator — 311 HP)","f":"=تكلفة_امتلاك_وتشغيل_المعدات!B8","fg":"#008000","b":true},{"c":"C6","v":4120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":4345,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":225,"f":"=ROUND(D6-C6,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0.9375,"f":"=IF((E6+F6)>0,E6/(E6+F6),0)","al":"center","nf":"0.0%"},{"c":"H6","v":6300,"f":"=ROUND(E6*تكلفة_امتلاك_وتشغيل_المعدات!G8,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":6350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":-50,"f":"=ROUND(H6-I6,1)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":17325,"f":"=ROUND(E6*تكلفة_امتلاك_وتشغيل_المعدات!L8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"EQ-LDR-02","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B7","v":"لودر كاوتش مفصلي (CAT 966 Wheel Loader — 276 HP / 4.2 m³)","f":"=تكلفة_امتلاك_وتشغيل_المعدات!B9","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C7","v":3580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":3790,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":210,"f":"=ROUND(D7-C7,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0.945946,"f":"=IF((E7+F7)>0,E7/(E7+F7),0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H7","v":5040,"f":"=ROUND(E7*تكلفة_امتلاك_وتشغيل_المعدات!G9,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":5020,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":20,"f":"=ROUND(H7-I7,1)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":14700,"f":"=ROUND(E7*تكلفة_امتلاك_وتشغيل_المعدات!L9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"EQ-BLD-03","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A10","fg":"#008000","b":true,"al":"center"},{"c":"B8","v":"بلدوزر جنزير ثقيل مع كسارة (CAT D8R Bulldozer Ripper — 305 HP)","f":"=تكلفة_امتلاك_وتشغيل_المعدات!B10","fg":"#008000","b":true},{"c":"C8","v":5210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":5400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":190,"f":"=ROUND(D8-C8,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0.904762,"f":"=IF((E8+F8)>0,E8/(E8+F8),0)","al":"center","nf":"0.0%"},{"c":"H8","v":6080,"f":"=ROUND(E8*تكلفة_امتلاك_وتشغيل_المعدات!G10,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":6150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":-70,"f":"=ROUND(H8-I8,1)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":17100,"f":"=ROUND(E8*تكلفة_امتلاك_وتشغيل_المعدات!L10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"EQ-BCK-04","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B9","v":"حفار لودر باكهو متعدد المهام (JCB 3CX Backhoe Loader — 92 HP)","f":"=تكلفة_امتلاك_وتشغيل_المعدات!B11","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C9","v":2890,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":3110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":220,"f":"=ROUND(D9-C9,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0.956522,"f":"=IF((E9+F9)>0,E9/(E9+F9),0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H9","v":2420,"f":"=ROUND(E9*تكلفة_امتلاك_وتشغيل_المعدات!G11,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":20,"f":"=ROUND(H9-I9,1)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":9460,"f":"=ROUND(E9*تكلفة_امتلاك_وتشغيل_المعدات!L11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"EQ-GRD-05","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A12","fg":"#008000","b":true,"al":"center"},{"c":"B10","v":"جريدر تسوية طرق (CAT 140K Motor Grader — 190 HP)","f":"=تكلفة_امتلاك_وتشغيل_المعدات!B12","fg":"#008000","b":true},{"c":"C10","v":3100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":3295,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":195,"f":"=ROUND(D10-C10,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0.933014,"f":"=IF((E10+F10)>0,E10/(E10+F10),0)","al":"center","nf":"0.0%"},{"c":"H10","v":3900,"f":"=ROUND(E10*تكلفة_امتلاك_وتشغيل_المعدات!G12,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":3920,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":-20,"f":"=ROUND(H10-I10,1)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":13455,"f":"=ROUND(E10*تكلفة_امتلاك_وتشغيل_المعدات!L12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"EQ-RLR-06","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B11","v":"هراس اهتزازي أسفلت وتربة (Dynapac 0 Vibratory Roller — 12 Ton)","f":"=تكلفة_امتلاك_وتشغيل_المعدات!B13","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C11","v":1950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":2150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":200,"f":"=ROUND(D11-C11,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0.961538,"f":"=IF((E11+F11)>0,E11/(E11+F11),0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H11","v":2800,"f":"=ROUND(E11*تكلفة_امتلاك_وتشغيل_المعدات!G13,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":2810,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":-10,"f":"=ROUND(H11-I11,1)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":9600,"f":"=ROUND(E11*تكلفة_امتلاك_وتشغيل_المعدات!L13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"EQ-TRK-07","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A14","fg":"#008000","b":true,"al":"center"},{"c":"B12","v":"شاحنة قلاب ثقيل نقل أتربة وسن (Mercedes Actros Dump Truck — 20 m³)","f":"=تكلفة_امتلاك_وتشغيل_المعدات!B14","fg":"#008000","b":true},{"c":"C12","v":6400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":6640,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":240,"f":"=ROUND(D12-C12,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0.952381,"f":"=IF((E12+F12)>0,E12/(E12+F12),0)","al":"center","nf":"0.0%"},{"c":"H12","v":4320,"f":"=ROUND(E12*تكلفة_امتلاك_وتشغيل_المعدات!G14,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":4350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":-30,"f":"=ROUND(H12-I12,1)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":12720,"f":"=ROUND(E12*تكلفة_امتلاك_وتشغيل_المعدات!L14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"EQ-CRN-08","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B13","v":"ونش تلسكوبي متحرك للموقع (Tadano 50-Ton Rough Terrain Mobile Crane)","f":"=تكلفة_امتلاك_وتشغيل_المعدات!B15","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C13","v":2450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":2630,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":180,"f":"=ROUND(D13-C13,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0.947368,"f":"=IF((E13+F13)>0,E13/(E13+F13),0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H13","v":3960,"f":"=ROUND(E13*تكلفة_امتلاك_وتشغيل_المعدات!G15,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":3980,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":-20,"f":"=ROUND(H13-I13,1)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":15300,"f":"=ROUND(E13*تكلفة_امتلاك_وتشغيل_المعدات!L15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":44.0,"cells":[{"c":"A14","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B14","v":"إجمالي ساعات التشغيل واستهلاك السولار والتكلفة الشهرية للأسطول","bg":"#E2E8F0","b":true},{"c":"C14","v":29700,"f":"=SUM(C6:C13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":31360,"f":"=SUM(D6:D13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":1660,"f":"=SUM(E6:E13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":101,"f":"=SUM(F6:F13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0.942379,"f":"=AVERAGE(G6:G13)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"H14","v":34820,"f":"=SUM(H6:H13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":34980,"f":"=SUM(I6:I13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":-160,"f":"=SUM(J6:J13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":109660,"f":"=SUM(K6:K13)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"إنتاجية_المعدات_وتكلفة_الوحدة","maxRow":14,"maxCol":10,"colWidths":[14.0,58.0,13.0,18.0,17.0,18.0,13.0,19.0,18.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل إنتاجية المعدات الثقيلة وتكلفة وحدة الإنتاج الفعلي (Equipment Productivity & Unit Cost Analysis)","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":54.0,"cells":[{"c":"A2","v":"يربط بين تكلفة الساعة (O&O/Hr) ومعدل الإنتاج بالساعة لاستخراج تكلفة المتر المكعب أو المتر المربع من أعمال المعدات","bg":"#1E3A5F","fg":"#E2E8F0","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":18.0,"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":38.0,"cells":[{"c":"A4","v":"مصفوفة حساب الإنتاجية الفعلية وتكلفة الوحدة الهندسية (م³ حفر / م³ تحميل / م² تسوية ودمك)","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود المعدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"نوع المعدة والنشاط الهندسي المنفذ بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"وحدة الإنتاج","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الإنتاجية النظرية/ساعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"معامل كفاءة الموقع (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"الإنتاجية الفعلية/ساعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"ساعات العمل الشهرية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"إجمالي الإنتاج الشهري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"تكلفة الساعة (O&O/Hr)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"تكلفة وحدة الإنتاج","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"EQ-EXC-01","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A8","fg":"#008000","b":true,"al":"center"},{"c":"B6","v":"حفار CAT 336 — حفر تربة مختلطة وصخرية متوسطة وتحميل قلابات"},{"c":"C6","v":"م³","b":true,"al":"center"},{"c":"D6","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0.82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":118.9,"f":"=ROUND(D6*E6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":225,"f":"=سجل_تشغيل_المعدات_والسولار!E6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":26752.5,"f":"=ROUND(F6*G6,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":77,"f":"=تكلفة_امتلاك_وتشغيل_المعدات!L8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":0.65,"f":"=IF(F6>0,ROUND(I6/F6,2),0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"EQ-LDR-02","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B7","v":"لودر CAT 966 — تحميل ناتج الحفر وتشوين طبقات الإحلال والبيس كورس","bg":"#F8FAFC"},{"c":"C7","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":153,"f":"=ROUND(D7*E7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":210,"f":"=سجل_تشغيل_المعدات_والسولار!E7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":32130,"f":"=ROUND(F7*G7,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":70,"f":"=تكلفة_امتلاك_وتشغيل_المعدات!L9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":0.46,"f":"=IF(F7>0,ROUND(I7/F7,2),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"EQ-BLD-03","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A10","fg":"#008000","b":true,"al":"center"},{"c":"B8","v":"بلدوزر CAT D8R — تكسير صخور وفرد ودفع طبقات الردم الكبرى"},{"c":"C8","v":"م³","b":true,"al":"center"},{"c":"D8","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":168,"f":"=ROUND(D8*E8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":190,"f":"=سجل_تشغيل_المعدات_والسولار!E8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":31920,"f":"=ROUND(F8*G8,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":90,"f":"=تكلفة_امتلاك_وتشغيل_المعدات!L10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0.54,"f":"=IF(F8>0,ROUND(I8/F8,2),0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"EQ-BCK-04","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B9","v":"باكهو JCB 3CX — حفر خنادق الكابلات ومواسير الصرف والقواعد المنفصلة","bg":"#F8FAFC"},{"c":"C9","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":36,"f":"=ROUND(D9*E9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":220,"f":"=سجل_تشغيل_المعدات_والسولار!E9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":7920,"f":"=ROUND(F9*G9,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":43,"f":"=تكلفة_امتلاك_وتشغيل_المعدات!L11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":1.19,"f":"=IF(F9>0,ROUND(I9/F9,2),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"EQ-GRD-05","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A12","fg":"#008000","b":true,"al":"center"},{"c":"B10","v":"جريدر CAT 140K — تسوية وفرد طبقات الـ Subbase والبيس كورس بالمناسيب"},{"c":"C10","v":"م²","b":true,"al":"center"},{"c":"D10","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":552.5,"f":"=ROUND(D10*E10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":195,"f":"=سجل_تشغيل_المعدات_والسولار!E10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":107737.5,"f":"=ROUND(F10*G10,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":69,"f":"=تكلفة_امتلاك_وتشغيل_المعدات!L12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0.12,"f":"=IF(F10>0,ROUND(I10/F10,2),0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"EQ-RLR-06","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B11","v":"هراس Dynapac 12T — دمك طبقات الإحلال والردم والبيس كورس على أشواط","bg":"#F8FAFC"},{"c":"C11","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":467.5,"f":"=ROUND(D11*E11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":200,"f":"=سجل_تشغيل_المعدات_والسولار!E11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":93500,"f":"=ROUND(F11*G11,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":48,"f":"=تكلفة_امتلاك_وتشغيل_المعدات!L13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0.1,"f":"=IF(F11>0,ROUND(I11/F11,2),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"EQ-TRK-07","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A14","fg":"#008000","b":true,"al":"center"},{"c":"B12","v":"قلاب مرسيدس 20م³ — نقل ناتج الحفر للمقالب وتوريد تربة الإحلال"},{"c":"C12","v":"م³","b":true,"al":"center"},{"c":"D12","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":34,"f":"=ROUND(D12*E12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":240,"f":"=سجل_تشغيل_المعدات_والسولار!E12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":8160,"f":"=ROUND(F12*G12,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":53,"f":"=تكلفة_امتلاك_وتشغيل_المعدات!L14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":1.56,"f":"=IF(F12>0,ROUND(I12/F12,2),0)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"EQ-CRN-08","f":"=تكلفة_امتلاك_وتشغيل_المعدات!A15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B13","v":"ونش تلسكوبي 50 طن — رفع وتركيب حديد التسليح والشدات والمعدات","bg":"#F8FAFC"},{"c":"C13","v":"رفعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":3.2,"f":"=ROUND(D13*E13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":180,"f":"=سجل_تشغيل_المعدات_والسولار!E13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":576,"f":"=ROUND(F13*G13,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":85,"f":"=تكلفة_امتلاك_وتشغيل_المعدات!L15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":26.56,"f":"=IF(F13>0,ROUND(I13/F13,2),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"المتوسط / الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B14","v":"متوسط كفاءة التشغيل وإجمالي ساعات العمل والتكلفة المباشرة للوحدة","bg":"#E2E8F0","b":true},{"c":"C14","v":"متعدد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D14","v":228,"f":"=AVERAGE(D6:D13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.8275,"f":"=AVERAGE(E6:E13)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":191.6375,"f":"=AVERAGE(F6:F13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":1660,"f":"=SUM(G6:G13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":308696,"f":"=SUM(H6:H13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":66.875,"f":"=AVERAGE(I6:I13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":3.8975,"f":"=AVERAGE(J6:J13)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}