{"slug":"real-estate-development-feasibility","sheets":[{"name":"إعدادات وافتراضات المشروع","maxRow":32,"maxCol":6,"colWidths":[58.0,18.0,14.0,26.0,26.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج دراسة جدوى مشروع تطوير عقاري استثماري | إعدادات المشروع والاشتراطات التخطيطية","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: الأسعار ومعدلات العوائد وتكاليف الإنشاء المدخلة في هذا الشيت هي قيم استرشادية لمتوسطات السوق العقاري. يرجى تعديل أسعار بيع المتر وتكاليف التنفيذ والعملة بما يطابق دراسة موقع مشروعك واشتراطات البلدية.","bg":"#FEF3C7","fg":"#92400E","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"📌 1. البيانات العامة للمشروع والعملة التشغيلية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"اسم المشروع العقاري:","bg":"#F1F5F9","b":true},{"c":"B5","v":"برج النخبة السكني التجاري","cs":2},{"skip":true},{"c":"D5","v":"المدينة والموقع:","bg":"#F1F5F9","b":true},{"c":"E5","v":"الرياض - حي الملقا (طريق أنس بن مالك)","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المطور العقاري:","bg":"#F1F5F9","b":true},{"c":"B6","v":"شركة التطوير العقاري الحديثة","cs":2},{"skip":true},{"c":"D6","v":"العملة المعتمدة بالدراسة:","bg":"#F1F5F9","b":true},{"c":"E6","v":"ر.س (ريال سعودي)","b":true,"cs":2},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"طبيعة المشروع:","bg":"#F1F5F9","b":true},{"c":"B7","v":"تطوير وبيع شقق سكنية ومحلات تجارية","cs":2},{"skip":true},{"c":"D7","v":"المدة الزمنية الإجمالية للمشروع:","bg":"#F1F5F9","b":true},{"c":"E7","v":"24 شهراً (8 فصول ربع سنوية)","cs":2},{"skip":true}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"معدل الخصم الاستثماري (Discount Rate):","bg":"#F1F5F9","b":true},{"c":"B8","v":"10.0%","cs":2},{"skip":true},{"c":"D8","v":"تاريخ إعداد الدراسة المالية:","bg":"#F1F5F9","b":true},{"c":"E8","v":"07 أكتوبر 2026","cs":2},{"skip":true}]},{"r":9,"h":14.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"📐 2. المعايير التخطيطية ومسطحات البناء (Zoning Metrics, BUA & NSA)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"البيان التخطيطي والمعماري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B11","v":"القيمة / المدخل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C11","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D11","v":"المعادلة والاشتراطات التخطيطية وفق كود البناء","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"مساحة الأرض الخام (Plot Area)"},{"c":"B12","v":2500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"C12","v":"م²","fg":"#475569","al":"center"},{"c":"D12","v":"المساحة بموجب الصك العقاري ومخطط الرفع المساحي","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"نسبة البناء المسموحة بالأرض (Max Ground Coverage)","bg":"#F8FAFC"},{"c":"B13","v":0.6,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"C13","v":"%","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"D13","v":"الحد الأقصى للإشغال الأرضي النظامي (60% من مساحة الأرض)","bg":"#F8FAFC","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"مسطح البناء للدور الأرضي التجاري"},{"c":"B14","v":1500,"f":"=B12*B13","b":true,"al":"center"},{"c":"C14","v":"م²","fg":"#475569","al":"center"},{"c":"D14","v":"مساحة الدور الأرضي = مساحة الأرض × نسبة البناء","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"مسطح دور القبو (مواقف سيارات وخدمات)","bg":"#F8FAFC"},{"c":"B15","v":2500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"C15","v":"م²","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"D15","v":"100% من مساحة الأرض لخدمة متطلبات مواقف السيارات","bg":"#F8FAFC","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"مسطح الميزانين التجاري"},{"c":"B16","v":1000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"C16","v":"م²","fg":"#475569","al":"center"},{"c":"D16","v":"ميزانين خدمي وتجاري مرتبط بمحلات الدور الأرضي","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"عدد الأدوار المتكررة السكنية","bg":"#F8FAFC"},{"c":"B17","v":5,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"أدوار","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"D17","v":"الارتفاع النظامي المسموح به في المنطقة السكنية التجارية","bg":"#F8FAFC","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"مسطح الأدوار المتكررة الإجمالي (5 أدوار)","bg":"#F1F5F9","b":true},{"c":"B18","v":7500,"f":"=B17*B14","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C18","v":"م²","bg":"#F1F5F9","fg":"#475569","al":"center"},{"c":"D18","v":"إجمالي مسطح السكني = 5 أدوار × 1,500 م²","bg":"#F1F5F9","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"مسطح الملحق العلوي (Roof Annex)","bg":"#F8FAFC"},{"c":"B19","v":450,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"C19","v":"م²","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"D19","v":"الملحق العلوي النظامي (30% من مسطح الدور الأخير)","bg":"#F8FAFC","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"إجمالي مسطحات البناء الإجمالية (BUA)","bg":"#F1F5F9","b":true},{"c":"B20","v":12950,"f":"=B15+B14+B16+B18+B19","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C20","v":"م²","bg":"#F1F5F9","fg":"#475569","al":"center"},{"c":"D20","v":"إجمالي مساحة البناء الشاملة (Gross Building Area) لكافة الأدوار","bg":"#F1F5F9","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"معامل البناء الإجمالي (Gross FAR)","bg":"#F1F5F9","b":true},{"c":"B21","v":5.18,"f":"=B20/B12","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00"},{"c":"C21","v":"معامل","bg":"#F1F5F9","fg":"#475569","al":"center"},{"c":"D21","v":"معامل استغلال الأرض (Floor Area Ratio) = إجمالي BUA ÷ مساحة الأرض","bg":"#F1F5F9","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"معامل البناء فوق الأرض (Above-Ground FAR)"},{"c":"B22","v":4.18,"f":"=(B20-B15)/B12","b":true,"al":"center","nf":"0.00"},{"c":"C22","v":"معامل","fg":"#475569","al":"center"},{"c":"D22","v":"معامل البناء المحتسب نظامياً للبلدية بدون مساحة القبو","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"نسبة الخدمات المشتركة والتحميل (Loss Factor)","bg":"#F8FAFC"},{"c":"B23","v":0.2,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"C23","v":"%","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"D23","v":"نسبة الممرات والسلالم والمصاعد ومناور التهوية (20%)","bg":"#F8FAFC","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"المساحة البيعية الصافية القابلة للبيع (NSA)","bg":"#F1F5F9","b":true},{"c":"B24","v":10360,"f":"=B20*(1-B23)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C24","v":"م²","bg":"#F1F5F9","fg":"#475569","al":"center"},{"c":"D24","v":"صافي المساحات الصافية القابلة للبيع (Net Sellable Area)","bg":"#F1F5F9","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"مساحة المحلات التجارية القابلة للبيع","bg":"#F8FAFC"},{"c":"B25","v":2000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"C25","v":"م²","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"D25","v":"صافي مسطح المحلات التجارية بالدور الأرضي والميزانين","bg":"#F8FAFC","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"مساحة الشقق السكنية القابلة للبيع"},{"c":"B26","v":8360,"f":"=B24-B25","b":true,"al":"center"},{"c":"C26","v":"م²","fg":"#475569","al":"center"},{"c":"D26","v":"صافي مسطح الشقق السكنية بالأدوار المتكررة والملحق","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":27,"h":14.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""}]},{"r":28,"h":38.0,"cells":[{"c":"A28","v":"💰 3. افتراضات أسعار البيع والقيمة الإجمالية المتوقعة (Gross Development Value - GDV)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"نوع الاستخدام العقاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B29","v":"المساحة البيعية NSA","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C29","v":"سعر بيع المتر (ر.س)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D29","v":"إجمالي الإيراد البيعي المتوقع (ر.س)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"F29","v":"الملاحظات الاستثمارية وتحليل السوق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":"المحلات التجارية (أرضي وميزانين على الشارع الرئيسي)","b":true},{"c":"B30","v":2000,"f":"=B25","b":true,"al":"center","nf":"#,##0"},{"c":"C30","v":14000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D30","v":28000000,"f":"=B30*C30","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"F30","v":"أسعار البيع لمحلات تجزئة مميزة بحي الملقا","fg":"#475569"}]},{"r":31,"h":36.0,"cells":[{"c":"A31","v":"الشقق السكنية (أدوار متكررة وملحق علوي فاخر)","bg":"#F8FAFC","b":true},{"c":"B31","v":8360,"f":"=B26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"C31","v":7500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"D31","v":62700000,"f":"=B31*C31","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"F31","v":"متوسط سعر المتر للشقق السكنية الفاخرة كاملة التشطيب","bg":"#F8FAFC","fg":"#475569"}]},{"r":32,"h":44.0,"cells":[{"c":"A32","v":"إجمالي القيمة التطويرية للمبيعات (GDV)","bg":"#DCFCE7","b":true},{"c":"B32","v":10360,"f":"=SUM(B30:B31)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"C32","v":8754.826255,"f":"=D32/B32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"D32","v":90700000,"f":"=D30+D31","bg":"#DCFCE7","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"F32","v":"إجمالي التدفقات النقدية البيعية المتوقعة للمشروع بالكامل","bg":"#DCFCE7","fg":"#475569"}]}]},{"name":"ميزانية تكاليف التطوير","maxRow":34,"maxCol":7,"colWidths":[14.0,68.0,18.0,14.0,18.0,22.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"ميزانية تكاليف التطوير العقاري الشاملة (Total Development Cost - TDC Budget)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":46.0,"cells":[{"c":"A2","v":"حصر تفصيلي لكافة التكاليف الرأسمالية (شراء الأرض، التكاليف المباشرة Hard Costs، التكاليف غير المباشرة Soft Costs، واحتياطي الطوارئ)","bg":"#1E293B","fg":"#94A3B8","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"كود التكلفة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان بنود تكاليف المشروع العقاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الكمية / الأساس","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فئة التكلفة (ر.س)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي التكلفة (ر.س)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"نسبة التكلفة %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"1. تكاليف شراء الأرض والرسوم النظامية (Land Acquisition Costs)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"LND-01","b":true,"al":"center"},{"c":"B6","v":"قيمة شراء الأرض الخام (2,500 م²)"},{"c":"C6","v":2500,"in":true,"al":"center","nf":"#,##0"},{"c":"D6","v":"م²","al":"center"},{"c":"E6","v":5000,"in":true,"al":"center","nf":"#,##0"},{"c":"F6","v":12500000,"f":"=C6*E6","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":0,"f":"=F6/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"LND-02","b":true,"al":"center"},{"c":"B7","v":"سعي وعمولة الوساطة العقارية (2.5%)"},{"c":"C7","v":1,"in":true,"al":"center"},{"c":"D7","v":"مقطوع","al":"center"},{"c":"E7","v":312500,"f":"=F6*0.025","al":"center"},{"c":"F7","v":312500,"f":"=E7","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":0,"f":"=F7/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"LND-03","b":true,"al":"center"},{"c":"B8","v":"ضريبة التصرفات العقارية ورسوم التسجيل (5.0%)"},{"c":"C8","v":1,"in":true,"al":"center"},{"c":"D8","v":"مقطوع","al":"center"},{"c":"E8","v":625000,"f":"=F6*0.05","al":"center"},{"c":"F8","v":625000,"f":"=E8","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":0,"f":"=F8/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"LND-TOT","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B9","v":"إجمالي تكاليف الأرض (Total Land Cost)","bg":"#F1F5F9","b":true},{"c":"C9","v":"","bg":"#F1F5F9","al":"center"},{"c":"D9","v":"","bg":"#F1F5F9","al":"center"},{"c":"E9","v":"","bg":"#F1F5F9","al":"center"},{"c":"F9","v":13437500,"f":"=SUM(F6:F8)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":0,"f":"=F9/$F$30","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"2. التكاليف الإنشائية المباشرة (Hard Construction Costs)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"HRD-01","b":true,"al":"center"},{"c":"B11","v":"أعمال الحفر والترحيل وسند الجوانب والإحلال"},{"c":"C11","v":1,"in":true,"al":"center"},{"c":"D11","v":"مقطوع","al":"center"},{"c":"E11","v":1200000,"in":true,"al":"center","nf":"#,##0"},{"c":"F11","v":1200000,"f":"=E11","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":0,"f":"=F11/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"HRD-02","b":true,"al":"center"},{"c":"B12","v":"الهيكل الإنشائي العظم (خرسانات مسلحة وحديد)"},{"c":"C12","v":12950,"f":"='إعدادات وافتراضات المشروع'!B20","al":"center"},{"c":"D12","v":"م² BUA","al":"center"},{"c":"E12","v":950,"in":true,"al":"center","nf":"#,##0"},{"c":"F12","v":12302500,"f":"=C12*E12","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":0,"f":"=F12/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"HRD-03","b":true,"al":"center"},{"c":"B13","v":"أعمال التشطيبات المعمارية والواجهات الخارجية"},{"c":"C13","v":12950,"f":"='إعدادات وافتراضات المشروع'!B20","al":"center"},{"c":"D13","v":"م² BUA","al":"center"},{"c":"E13","v":800,"in":true,"al":"center","nf":"#,##0"},{"c":"F13","v":10360000,"f":"=C13*E13","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":0,"f":"=F13/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"HRD-04","b":true,"al":"center"},{"c":"B14","v":"الأعمال الكهروميكانيكية (MEP، مصاعد، تكييف، حريق)"},{"c":"C14","v":12950,"f":"='إعدادات وافتراضات المشروع'!B20","al":"center"},{"c":"D14","v":"م² BUA","al":"center"},{"c":"E14","v":450,"in":true,"al":"center","nf":"#,##0"},{"c":"F14","v":5827500,"f":"=C14*E14","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":0,"f":"=F14/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"HRD-05","b":true,"al":"center"},{"c":"B15","v":"أعمال الموقع العام واللاندسكيب ومواقف القبو"},{"c":"C15","v":1,"in":true,"al":"center"},{"c":"D15","v":"مقطوع","al":"center"},{"c":"E15","v":950000,"in":true,"al":"center","nf":"#,##0"},{"c":"F15","v":950000,"f":"=E15","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":0,"f":"=F15/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"HRD-TOT","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B16","v":"إجمالي التكاليف المباشرة (Total Hard Costs)","bg":"#F1F5F9","b":true},{"c":"C16","v":"","bg":"#F1F5F9","al":"center"},{"c":"D16","v":"","bg":"#F1F5F9","al":"center"},{"c":"E16","v":"","bg":"#F1F5F9","al":"center"},{"c":"F16","v":30640000,"f":"=SUM(F11:F15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":0,"f":"=F16/$F$30","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"}]},{"r":17,"h":14.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"3. التكاليف غير المباشرة والتطويرية (Soft Development Costs)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"SFT-01","b":true,"al":"center"},{"c":"B19","v":"المخططات والتصاميم ورخص البناء والتأمين الإلزامي"},{"c":"C19","v":1,"in":true,"al":"center"},{"c":"D19","v":"مقطوع","al":"center"},{"c":"E19","v":850000,"in":true,"al":"center","nf":"#,##0"},{"c":"F19","v":850000,"f":"=E19","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":0,"f":"=F19/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"SFT-02","b":true,"al":"center"},{"c":"B20","v":"الإشراف الهندسي وإدارة المشروع وفحوصات الجودة"},{"c":"C20","v":1,"in":true,"al":"center"},{"c":"D20","v":"مقطوع","al":"center"},{"c":"E20","v":900000,"in":true,"al":"center","nf":"#,##0"},{"c":"F20","v":900000,"f":"=E20","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":0,"f":"=F20/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"SFT-03","b":true,"al":"center"},{"c":"B21","v":"التسويق والحملات الإعلانية وعمولات البيع (2.5% من GDV)"},{"c":"C21","v":1,"in":true,"al":"center"},{"c":"D21","v":"مقطوع","al":"center"},{"c":"E21","v":2267500,"f":"='إعدادات وافتراضات المشروع'!D32*0.025","al":"center"},{"c":"F21","v":2267500,"f":"=E21","b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":0,"f":"=F21/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"SFT-04","b":true,"al":"center"},{"c":"B22","v":"المصاريف القانونية والإدارية ومحاسبة المشروع والضمان"},{"c":"C22","v":1,"in":true,"al":"center"},{"c":"D22","v":"مقطوع","al":"center"},{"c":"E22","v":350000,"in":true,"al":"center","nf":"#,##0"},{"c":"F22","v":350000,"f":"=E22","b":true,"al":"center","nf":"#,##0"},{"c":"G22","v":0,"f":"=F22/$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":23,"h":40.0,"cells":[{"c":"A23","v":"SFT-TOT","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B23","v":"إجمالي التكاليف غير المباشرة (Total Soft Costs)","bg":"#F1F5F9","b":true},{"c":"C23","v":"","bg":"#F1F5F9","al":"center"},{"c":"D23","v":"","bg":"#F1F5F9","al":"center"},{"c":"E23","v":"","bg":"#F1F5F9","al":"center"},{"c":"F23","v":4367500,"f":"=SUM(F19:F22)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G23","v":0,"f":"=F23/$F$30","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"}]},{"r":24,"h":14.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":""},{"c":"C24","v":""},{"c":"D24","v":""},{"c":"E24","v":""},{"c":"F24","v":""},{"c":"G24","v":""}]},{"r":25,"h":38.0,"cells":[{"c":"A25","v":"4. مخصص الطوارئ وتقلبات الأسعار (Contingency Reserve)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"CTG-01","b":true,"al":"center"},{"c":"B26","v":"احتياطي طوارئ وتغيرات الأسعار (5.0% من Hard Costs)"},{"c":"C26","v":0.05,"in":true,"al":"center","nf":"0.0%"},{"c":"D26","v":"%","al":"center"},{"c":"E26","v":30640000,"f":"=F16","al":"center","nf":"#,##0"},{"c":"F26","v":1532000,"f":"=F16*C26","b":true,"al":"center","nf":"#,##0"},{"c":"G26","v":0,"f":"=F26/$F$30","al":"center","nf":"0.0%"}]},{"r":27,"h":12.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""}]},{"r":28,"h":12.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":""},{"c":"C28","v":""},{"c":"D28","v":""},{"c":"E28","v":""},{"c":"F28","v":""},{"c":"G28","v":""}]},{"r":29,"h":12.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":""},{"c":"C29","v":""},{"c":"D29","v":""},{"c":"E29","v":""},{"c":"F29","v":""},{"c":"G29","v":""}]},{"r":30,"h":46.0,"cells":[{"c":"A30","v":"إجمالي تكلفة التطوير الرأسمالي الشاملة (Total Development Cost - TDC)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F30","v":49977000,"f":"=F9+F16+F23+F26","bg":"#FEF3C7","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"G30","v":"100.0%","bg":"#FEF3C7","b":true,"al":"center"}]},{"r":31,"h":14.0,"cells":[{"c":"A31","v":""},{"c":"B31","v":""},{"c":"C31","v":""},{"c":"D31","v":""},{"c":"E31","v":""},{"c":"F31","v":""},{"c":"G31","v":""}]},{"r":32,"h":38.0,"cells":[{"c":"A32","v":"📊 مؤشرات تكلفة المتر المربع الإنشائي والبيعي للمشروع","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":33,"h":38.0,"cells":[{"c":"A33","v":"تكلفة المتر الإنشائي الإجمالي شاملاً الأرض (TDC / BUA):","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D33","v":3859.227799,"f":"=F30/'إعدادات وافتراضات المشروع'!B20","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"E33","v":"ر.س / م² مباني","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"F33","v":"تكلفة المتر الإنشائي لكافة مسطحات المبنى","bg":"#F8FAFC","fg":"#475569","cs":2},{"skip":true}]},{"r":34,"h":38.0,"cells":[{"c":"A34","v":"تكلفة المتر البيعي الصافي شاملاً الأرض (TDC / NSA):","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D34","v":4824.034749,"f":"=F30/'إعدادات وافتراضات المشروع'!B24","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"E34","v":"ر.س / م² صافي","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"F34","v":"تكلفة المتر البيعي الفعلي المحمل بالخدمات","bg":"#F8FAFC","fg":"#475569","cs":2},{"skip":true}]}]},{"name":"التدفقات النقدية والمبيعات","maxRow":20,"maxCol":11,"colWidths":[52.0,15.0,15.0,15.0,15.0,15.0,15.0,15.0,15.0,22.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول التدفقات النقدية والسيولة الربع سنوية (Quarterly DCF Cash Flow Model)","bg":"#064E3B","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":46.0,"cells":[{"c":"A2","v":"توزيع الإيرادات البيعية والمصروفات الإنشائية على 8 فصول ربع سنوية (مدة سنتين) وحساب الرصيد التراكمي للسيولة","bg":"#1E293B","fg":"#94A3B8","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"بيان التدفق النقدي / الفصول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"Q1 (ش1-3)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"Q2 (ش4-6)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"Q3 (ش7-9)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"Q4 (ش10-12)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"Q5 (ش13-15)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"Q6 (ش16-18)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"Q7 (ش19-21)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"Q8 (ش22-24)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي التدفق (ر.س)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"نسبة التحقق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"1. التدفقات النقدية الداخلة من مبيعات الوحدات (Cash Inflows)","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":6,"h":34.0,"cells":[{"c":"A6","v":"نسبة المبيعات والتحصيل الفصلي (%)","fg":"#475569"},{"c":"B6","v":0,"in":true,"fg":"#475569","al":"center","nf":"0.0%"},{"c":"C6","v":0.1,"in":true,"fg":"#475569","al":"center","nf":"0.0%"},{"c":"D6","v":0.15,"in":true,"fg":"#475569","al":"center","nf":"0.0%"},{"c":"E6","v":0.2,"in":true,"fg":"#475569","al":"center","nf":"0.0%"},{"c":"F6","v":0.2,"in":true,"fg":"#475569","al":"center","nf":"0.0%"},{"c":"G6","v":0.15,"in":true,"fg":"#475569","al":"center","nf":"0.0%"},{"c":"H6","v":0.1,"in":true,"fg":"#475569","al":"center","nf":"0.0%"},{"c":"I6","v":0.1,"in":true,"fg":"#475569","al":"center","nf":"0.0%"},{"c":"J6","v":1,"f":"=SUM(B6:I6)","al":"center","nf":"0.0%"},{"c":"K6","v":"100.0%","al":"center"}]},{"r":7,"h":40.0,"cells":[{"c":"A7","v":"إجمالي المقبوضات النقدية (ر.س)","bg":"#DCFCE7","b":true},{"c":"B7","v":0,"f":"=B6*'إعدادات وافتراضات المشروع'!$D$32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"C7","v":9070000,"f":"=C6*'إعدادات وافتراضات المشروع'!$D$32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"D7","v":13605000,"f":"=D6*'إعدادات وافتراضات المشروع'!$D$32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"E7","v":18140000,"f":"=E6*'إعدادات وافتراضات المشروع'!$D$32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F7","v":18140000,"f":"=F6*'إعدادات وافتراضات المشروع'!$D$32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":13605000,"f":"=G6*'إعدادات وافتراضات المشروع'!$D$32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":9070000,"f":"=H6*'إعدادات وافتراضات المشروع'!$D$32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":9070000,"f":"=I6*'إعدادات وافتراضات المشروع'!$D$32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":90700000,"f":"=SUM(B7:I7)","bg":"#DCFCE7","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":"GDV","bg":"#DCFCE7","al":"center"}]},{"r":8,"h":14.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""},{"c":"K8","v":""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"2. التدفقات النقدية الخارجة وتكاليف التطوير (Cash Outflows)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"سعر الأرض والرسوم (دفعة واحدة مقدماً)"},{"c":"B10","v":13437500,"f":"='ميزانية تكاليف التطوير'!$F$9*1.0","al":"center","nf":"#,##0"},{"c":"C10","v":0,"f":"='ميزانية تكاليف التطوير'!$F$9*0.0","al":"center","nf":"#,##0"},{"c":"D10","v":0,"f":"='ميزانية تكاليف التطوير'!$F$9*0.0","al":"center","nf":"#,##0"},{"c":"E10","v":0,"f":"='ميزانية تكاليف التطوير'!$F$9*0.0","al":"center","nf":"#,##0"},{"c":"F10","v":0,"f":"='ميزانية تكاليف التطوير'!$F$9*0.0","al":"center","nf":"#,##0"},{"c":"G10","v":0,"f":"='ميزانية تكاليف التطوير'!$F$9*0.0","al":"center","nf":"#,##0"},{"c":"H10","v":0,"f":"='ميزانية تكاليف التطوير'!$F$9*0.0","al":"center","nf":"#,##0"},{"c":"I10","v":0,"f":"='ميزانية تكاليف التطوير'!$F$9*0.0","al":"center","nf":"#,##0"},{"c":"J10","v":13437500,"f":"=SUM(B10:I10)","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":0.268874,"f":"=J10/'ميزانية تكاليف التطوير'!$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"أعمال الحفر والإحلال وسند الجوانب","bg":"#F8FAFC"},{"c":"B11","v":720000,"f":"='ميزانية تكاليف التطوير'!$F$11*0.6","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"C11","v":480000,"f":"='ميزانية تكاليف التطوير'!$F$11*0.4","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D11","v":0,"f":"='ميزانية تكاليف التطوير'!$F$11*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E11","v":0,"f":"='ميزانية تكاليف التطوير'!$F$11*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F11","v":0,"f":"='ميزانية تكاليف التطوير'!$F$11*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G11","v":0,"f":"='ميزانية تكاليف التطوير'!$F$11*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H11","v":0,"f":"='ميزانية تكاليف التطوير'!$F$11*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I11","v":0,"f":"='ميزانية تكاليف التطوير'!$F$11*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J11","v":1200000,"f":"=SUM(B11:I11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":0.024011,"f":"=J11/'ميزانية تكاليف التطوير'!$F$30","bg":"#F8FAFC","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"الهيكل الإنشائي العظم والخرسانات"},{"c":"B12","v":1230250,"f":"='ميزانية تكاليف التطوير'!$F$12*0.1","al":"center","nf":"#,##0"},{"c":"C12","v":4305875,"f":"='ميزانية تكاليف التطوير'!$F$12*0.35","al":"center","nf":"#,##0"},{"c":"D12","v":4305875,"f":"='ميزانية تكاليف التطوير'!$F$12*0.35","al":"center","nf":"#,##0"},{"c":"E12","v":2460500,"f":"='ميزانية تكاليف التطوير'!$F$12*0.2","al":"center","nf":"#,##0"},{"c":"F12","v":0,"f":"='ميزانية تكاليف التطوير'!$F$12*0.0","al":"center","nf":"#,##0"},{"c":"G12","v":0,"f":"='ميزانية تكاليف التطوير'!$F$12*0.0","al":"center","nf":"#,##0"},{"c":"H12","v":0,"f":"='ميزانية تكاليف التطوير'!$F$12*0.0","al":"center","nf":"#,##0"},{"c":"I12","v":0,"f":"='ميزانية تكاليف التطوير'!$F$12*0.0","al":"center","nf":"#,##0"},{"c":"J12","v":12302500,"f":"=SUM(B12:I12)","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":0.246163,"f":"=J12/'ميزانية تكاليف التطوير'!$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"التشطيبات المعمارية والواجهات","bg":"#F8FAFC"},{"c":"B13","v":0,"f":"='ميزانية تكاليف التطوير'!$F$13*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"C13","v":0,"f":"='ميزانية تكاليف التطوير'!$F$13*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D13","v":1554000,"f":"='ميزانية تكاليف التطوير'!$F$13*0.15","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E13","v":3626000,"f":"='ميزانية تكاليف التطوير'!$F$13*0.35","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F13","v":3108000,"f":"='ميزانية تكاليف التطوير'!$F$13*0.3","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G13","v":2072000,"f":"='ميزانية تكاليف التطوير'!$F$13*0.2","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H13","v":0,"f":"='ميزانية تكاليف التطوير'!$F$13*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I13","v":0,"f":"='ميزانية تكاليف التطوير'!$F$13*0.0","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J13","v":10360000,"f":"=SUM(B13:I13)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":0.207295,"f":"=J13/'ميزانية تكاليف التطوير'!$F$30","bg":"#F8FAFC","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"الأعمال الكهروميكانيكية MEP والمصاعد"},{"c":"B14","v":0,"f":"='ميزانية تكاليف التطوير'!$F$14*0.0","al":"center","nf":"#,##0"},{"c":"C14","v":0,"f":"='ميزانية تكاليف التطوير'!$F$14*0.0","al":"center","nf":"#,##0"},{"c":"D14","v":582750,"f":"='ميزانية تكاليف التطوير'!$F$14*0.1","al":"center","nf":"#,##0"},{"c":"E14","v":1165500,"f":"='ميزانية تكاليف التطوير'!$F$14*0.2","al":"center","nf":"#,##0"},{"c":"F14","v":1748250,"f":"='ميزانية تكاليف التطوير'!$F$14*0.3","al":"center","nf":"#,##0"},{"c":"G14","v":1748250,"f":"='ميزانية تكاليف التطوير'!$F$14*0.3","al":"center","nf":"#,##0"},{"c":"H14","v":582750,"f":"='ميزانية تكاليف التطوير'!$F$14*0.1","al":"center","nf":"#,##0"},{"c":"I14","v":0,"f":"='ميزانية تكاليف التطوير'!$F$14*0.0","al":"center","nf":"#,##0"},{"c":"J14","v":5827500,"f":"=SUM(B14:I14)","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":0.116604,"f":"=J14/'ميزانية تكاليف التطوير'!$F$30","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"المصاريف غير المباشرة والتسويق والطوارئ","bg":"#F8FAFC"},{"c":"B15","v":1179900,"f":"=('ميزانية تكاليف التطوير'!$F$23+'ميزانية تكاليف التطوير'!$F$26)*0.2","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"C15","v":884925,"f":"=('ميزانية تكاليف التطوير'!$F$23+'ميزانية تكاليف التطوير'!$F$26)*0.15","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D15","v":884925,"f":"=('ميزانية تكاليف التطوير'!$F$23+'ميزانية تكاليف التطوير'!$F$26)*0.15","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E15","v":884925,"f":"=('ميزانية تكاليف التطوير'!$F$23+'ميزانية تكاليف التطوير'!$F$26)*0.15","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F15","v":884925,"f":"=('ميزانية تكاليف التطوير'!$F$23+'ميزانية تكاليف التطوير'!$F$26)*0.15","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G15","v":589950,"f":"=('ميزانية تكاليف التطوير'!$F$23+'ميزانية تكاليف التطوير'!$F$26)*0.1","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H15","v":294975,"f":"=('ميزانية تكاليف التطوير'!$F$23+'ميزانية تكاليف التطوير'!$F$26)*0.05","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I15","v":294975,"f":"=('ميزانية تكاليف التطوير'!$F$23+'ميزانية تكاليف التطوير'!$F$26)*0.05","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J15","v":5899500,"f":"=SUM(B15:I15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K15","v":0.118044,"f":"=J15/'ميزانية تكاليف التطوير'!$F$30","bg":"#F8FAFC","fg":"#475569","al":"center","nf":"0.0%"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"إجمالي المدفوعات النقدية (ر.س)","bg":"#FEE2E2","b":true},{"c":"B16","v":16567650,"f":"=SUM(B10:B15)","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0"},{"c":"C16","v":5670800,"f":"=SUM(C10:C15)","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0"},{"c":"D16","v":7327550,"f":"=SUM(D10:D15)","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0"},{"c":"E16","v":8136925,"f":"=SUM(E10:E15)","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0"},{"c":"F16","v":5741175,"f":"=SUM(F10:F15)","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":4410200,"f":"=SUM(G10:G15)","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":877725,"f":"=SUM(H10:H15)","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":294975,"f":"=SUM(I10:I15)","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":49027000,"f":"=SUM(B16:I16)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"K16","v":"100.0%","bg":"#FEE2E2","al":"center"}]},{"r":17,"h":14.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""},{"c":"J17","v":""},{"c":"K17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"3. صافي التدفق النقدي والرصيد التراكمي للسيولة (Net Cash Flow & Balance)","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":19,"h":40.0,"cells":[{"c":"A19","v":"صافي التدفق النقدي الفصلي (Net Cash Flow)","bg":"#DBEAFE","b":true},{"c":"B19","v":-16567650,"f":"=B7-B16","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0"},{"c":"C19","v":3399200,"f":"=C7-C16","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0"},{"c":"D19","v":6277450,"f":"=D7-D16","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0"},{"c":"E19","v":10003075,"f":"=E7-E16","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0"},{"c":"F19","v":12398825,"f":"=F7-F16","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":9194800,"f":"=G7-G16","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":8192275,"f":"=H7-H16","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0"},{"c":"I19","v":8775025,"f":"=I7-I16","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0"},{"c":"J19","v":41673000,"f":"=SUM(B19:I19)","bg":"#DBEAFE","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"K19","v":"صافي الربح","bg":"#DBEAFE","al":"center"}]},{"r":20,"h":44.0,"cells":[{"c":"A20","v":"الرصيد التراكمي للسيولة (Cumulative Position)","bg":"#F1F5F9","b":true},{"c":"B20","v":-16567650,"f":"=B19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"C20","v":-13168450,"f":"=B20+C19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D20","v":-6891000,"f":"=C20+D19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E20","v":3112075,"f":"=D20+E19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F20","v":15510900,"f":"=E20+F19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":24705700,"f":"=F20+G19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":32897975,"f":"=G20+H19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I20","v":41673000,"f":"=H20+I19","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J20","v":41673000,"f":"=I20","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"K20","v":"نهاية المشروع","bg":"#F1F5F9","al":"center"}]}]},{"name":"لوحة المؤشرات والتحليل المالي","maxRow":20,"maxCol":7,"colWidths":[32.0,18.0,18.0,20.0,18.0,18.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة قيادة المؤشرات المالية وجدوى الاستثمار العقاري (Executive Decision Dashboard)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":46.0,"cells":[{"c":"A2","v":"ملخص مؤشرات الربحية والعائد الداخلي (IRR) وصافي القيمة الحالية (NPV) ومصفوفة تحليل الحساسية للسيناريوهات","bg":"#1E293B","fg":"#94A3B8","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي إيرادات المبيعات (GDV)","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي تكاليف التطوير (TDC)","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"صافي أرباح المطور العقاري","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"هامش الربح على التكلفة (%)","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center"}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":90700000,"f":"='التدفقات النقدية والمبيعات'!J7","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":49027000,"f":"='التدفقات النقدية والمبيعات'!J16","fg":"#991B1B","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":41673000,"f":"='التدفقات النقدية والمبيعات'!J19","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":0.850001,"f":"=(E5/C5)","fg":"#2563EB","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"قيمة المبيعات الإجمالية","bg":"#F8FAFC","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"C6","v":"إجمالي التكلفة الرأسمالية","bg":"#F8FAFC","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"E6","v":"صافي الربح قبل الضريبة","bg":"#F8FAFC","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"G6","v":"العائد الإجمالي على التكلفة","bg":"#F8FAFC","fg":"#94A3B8","al":"center"}]},{"r":7,"h":14.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"معدل العائد الداخلي السنوي (IRR)","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C8","v":"صافي القيمة الحالية (NPV @ 10%)","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E8","v":"مضاعف حقوق الملكية (Equity Multiple)","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"G8","v":"فترة استرداد رأس المال (Payback)","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center"}]},{"r":9,"h":46.0,"cells":[{"c":"A9","v":0,"f":"=IRR('التدفقات النقدية والمبيعات'!B19:I19)*4","fg":"#059669","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true},{"c":"C9","v":0,"f":"=NPV('إعدادات وافتراضات المشروع'!B8/4, 'التدفقات النقدية والمبيعات'!B19:I19)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E9","v":2.850001,"f":"=(A5/C5)+1","fg":"#2563EB","b":true,"al":"center","nf":"0.00\"x\"","cs":2},{"skip":true},{"c":"G9","v":"12 شهراً (الفصل الرابع)","fg":"#D97706","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"Internal Rate of Return","bg":"#F8FAFC","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"C10","v":"Net Present Value","bg":"#F8FAFC","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"E10","v":"إجمالي النقد / رأس المال","bg":"#F8FAFC","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"G10","v":"الوصول لنقطة التعادل","bg":"#F8FAFC","fg":"#94A3B8","al":"center"}]},{"r":11,"h":14.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"🎯 مصفوفة تحليل الحساسية المزدوج (Two-Way Sensitivity Analysis: تغير أسعار البيع مقابل تغير تكاليف التنفيذ)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"تغير تكلفة الإنشاء \\ تغير سعر البيع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"-10% أسعار بيع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"-5% أسعار بيع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"السيناريو الأساسي (0%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"+5% أسعار بيع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"+10% أسعار بيع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"مستوى الأمان والاستنتاج المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":54.0,"cells":[{"c":"A14","v":"السيناريو الأساسي للتكلفة (0%)","bg":"#F1F5F9","b":true},{"c":"B14","v":32603000,"f":"=(A5*0.90)-C5","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"C14","v":37138000,"f":"=(A5*0.95)-C5","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"D14","v":41673000,"f":"=A5-C5","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":46208000,"f":"=(A5*1.05)-C5","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F14","v":50743000.0,"f":"=(A5*1.10)-C5","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":"ممتاز: هامش أمان متين حتى مع هبوط أسعار البيع بنسبة 10% بفضل تكلفة الأرض المتوازنة.","fg":"#475569"}]},{"r":15,"h":54.0,"cells":[{"c":"A15","v":"ارتفاع تكاليف البناء (+5%)","bg":"#F1F5F9","b":true},{"c":"B15","v":30151650,"f":"=(A5*0.90)-(C5*1.05)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"C15","v":34686650,"f":"=(A5*0.95)-(C5*1.05)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"D15","v":39221650,"f":"=A5-(C5*1.05)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"E15","v":43756650,"f":"=(A5*1.05)-(C5*1.05)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F15","v":48291650.0,"f":"=(A5*1.10)-(C5*1.05)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":"جيد جداً: المشروع يحقق عائداً فوق 30% على التكلفة حتى مع غلاء مواد البناء.","fg":"#475569"}]},{"r":16,"h":54.0,"cells":[{"c":"A16","v":"ارتفاع تكاليف البناء (+10%)","bg":"#F1F5F9","b":true},{"c":"B16","v":27700300.0,"f":"=(A5*0.90)-(C5*1.10)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"C16","v":32235300.0,"f":"=(A5*0.95)-(C5*1.10)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"D16","v":36770300.0,"f":"=A5-(C5*1.10)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"E16","v":41305300.0,"f":"=(A5*1.05)-(C5*1.10)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F16","v":45840300.0,"f":"=(A5*1.10)-(C5*1.10)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":"مقبول: صافي الربح يظل إيجابياً ومستقراً ولا يتعرض المشروع لأي عجز سيولة.","fg":"#475569"}]},{"r":17,"h":54.0,"cells":[{"c":"A17","v":"ارتفاع تكاليف البناء (+15% أزمة تضخم)","bg":"#F1F5F9","b":true},{"c":"B17","v":25248950.0,"f":"=(A5*0.90)-(C5*1.15)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"C17","v":29783950.0,"f":"=(A5*0.95)-(C5*1.15)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D17","v":34318950.0,"f":"=A5-(C5*1.15)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":38853950.0,"f":"=(A5*1.05)-(C5*1.15)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F17","v":43388950.0,"f":"=(A5*1.10)-(C5*1.15)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":"مرن: أقل ربح ممكن هو 11 مليون ر.س (هامش 20%) في أسوأ السيناريوهات المركبة.","fg":"#475569"}]},{"r":18,"h":14.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"إعداد المحلل المالي العقاري (Real Estate Analyst)","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D19","v":"مراجعة مدير الاستثمار والتطوير (Investment Director)","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G19","v":"اعتماد لجنة الاستثمار / مجلس الإدارة","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":20,"h":75.0,"cells":[{"c":"A20","v":"الاسم: م. سلطان السبيعي (محلل استثمار عقاري)\nالتوقيع: ........................\nالتاريخ: 07 أكتوبر 2026","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D20","v":"الاسم: أ. فيصل الدوسري (مدير المحافظ العقارية)\nالتوقيع: ........................\nالتاريخ: 07 أكتوبر 2026","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G20","v":"القرار: اعتماد شراء الأرض وبدء التراخيص\nالتوقيع: ........................\nالتاريخ: 07 أكتوبر 2026","al":"center"}]}]}]}