{"slug":"real-estate-development-financial-feasibility-cash-flow-irr-and-npv-model-sheet","sheets":[{"name":"1_ملخص_الجدوى_والعائد_IRR_NPV","maxRow":18,"maxCol":9,"colWidths":[12.0,60.0,14.0,16.0,15.0,16.0,18.0,13.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج دراسة الجدوى المالية لمشاريع التطوير العقاري وحساب العائد الداخلي وصافي القيمة الحالية (Real Estate Feasibility, IRR & NPV — BOQ-DEV-155)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"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":"تحليل متكامل لتكلفة الأرض والبناء المباشر وغير المباشر وإيرادات البيع على الخارطة (Off-Plan Sales) والتدفقات النقدية المخصومة وفق معايير RICS و وافي","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"اسم المشروع العقاري وموقعه:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C3","v":"مشروع مجمع البنيان السكني والتجاري — متعدد الاستخدامات","cs":3},{"skip":true},{"skip":true},{"c":"F3","v":"إجمالي مساحة الأرض الصافية:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"H3","v":"5,000 م2 | معامل البناء FAR = 3.20","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"إجمالي المساحة البنائية (BUA):","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C4","v":"20,000 م2 (منها 16,000 م2 فوق الأرض + 4,000 م2 قبو)","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"صافي المساحة القابلة للبيع (NSA):","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"H4","v":"13,200 م2 (كفاءة بيعية 82.5% من المساحة العلوية)","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"مدة التطوير والتحصيل البيعي:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C5","v":"8 أرباع سنوية (سنتان — 24 شهراً)","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":"معدل الخصم المرجعي (WACC):","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"H5","v":"10.0% سنوياً (2.5% لكل ربع سنة)","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":18.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: قائمة التكاليف الاستثمارية الكلية (Total Development Cost — TDC) وإيرادات المبيعات الإجمالية (Gross Development Value — GDV)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان عنصر التكلفة الاستثمارية أو الإيراد العقاري للمشروع (Pro-Forma Line Item)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"وحدة القياس","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"المساحة / الكمية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"معامل / نسبة (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"السعر أو التكلفة للوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"التكلفة الاستثمارية TDC","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"الإيرادات البيعية GDV","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"الوزن النسبي (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"DEV-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"تكلفة الاستحواذ على قطعة الأرض شاملة رسوم التصرفات العقارية والسمسرة والتسجيل","bg":"#F8FAFC"},{"c":"C9","v":"م2 أرض","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":5000,"f":"='3_فرضيات_المساحات_والحساسية'!C5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":1.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":3200,"f":"='3_فرضيات_المساحات_والحساسية'!C7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":16800000,"f":"=ROUND(D9*E9*F9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"f":"=IF($G$16>0,G9/$G$16,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"DEV-02","b":true,"al":"center"},{"c":"B10","v":"التكلفة الهندسية المباشرة للإنشاء والتشطيبات والكهروميكانيك (Hard Construction Cost — BUA)"},{"c":"C10","v":"م2 مباني","b":true,"al":"center"},{"c":"D10","v":20000,"f":"='3_فرضيات_المساحات_والحساسية'!C6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":2150,"f":"='3_فرضيات_المساحات_والحساسية'!C8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":43000000,"f":"=ROUND(D10*E10*F10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=IF($G$16>0,G10/$G$16,0)","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"DEV-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"التكاليف الهندسية غير المباشرة: التصميم، التراخيص، الإشراف الاستشاري، ورسوم المرافق (Soft Costs)","bg":"#F8FAFC"},{"c":"C11","v":"نسبة من الإنشاء","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":43000000,"f":"=G10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":3440000,"f":"=ROUND(D11*E11*F11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=IF($G$16>0,G11/$G$16,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"DEV-04","b":true,"al":"center"},{"c":"B12","v":"مصروفات التسويق والحملات الإعلانية وعمولات مبيعات الوحدات على الخارطة (Marketing & Sales)"},{"c":"C12","v":"نسبة من المبيعات","b":true,"al":"center"},{"c":"D12","v":98022000,"f":"=H16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":1,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":3920880,"f":"=ROUND(D12*E12*F12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0,"f":"=IF($G$16>0,G12/$G$16,0)","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"DEV-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"مخصص احتياطي الطوارئ وتقلبات أسعار المواد وتكاليف التمويل الإدارية (Contingency Reserve)","bg":"#F8FAFC"},{"c":"C13","v":"نسبة من الإنشاء","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":43000000,"f":"=G10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":2150000,"f":"=ROUND(D13*E13*F13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0,"f":"=IF($G$16>0,G13/$G$16,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"REV-01","b":true,"al":"center"},{"c":"B14","v":"إيرادات بيع الوحدات السكنية التمليك (شقق ودوبلكسات — صافي المساحة البيعية السكنية)"},{"c":"C14","v":"م2 بيعي سكني","b":true,"al":"center"},{"c":"D14","v":10500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":6800,"f":"='3_فرضيات_المساحات_والحساسية'!C9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":71400000,"f":"=ROUND(D14*E14*F14,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"f":"=IF($H$16>0,H14/$H$16,0)","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"REV-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"إيرادات بيع المعارض التجارية والمكاتب الإدارية بالدور الأرضي والأول (مساحة بيعية تجارية)","bg":"#F8FAFC"},{"c":"C15","v":"م2 بيعي تجاري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":2700,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":9860,"f":"='3_فرضيات_المساحات_والحساسية'!C9*1.45","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":26622000,"f":"=ROUND(D15*E15*F15,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"f":"=IF($H$16>0,H15/$H$16,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"إجمالي التكلفة الاستثمارية الكلية للتطوير (Total TDC) وإجمالي المبيعات (Total GDV):","bg":"#E2E8F0","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G16","v":69310880,"f":"=SUM(G9:G13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":98022000,"f":"=SUM(H14:H15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"f":"=SUM(I9:I13)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":17,"h":44.0,"cells":[{"c":"A17","v":"صافي الربح التطويري للمشروع (Net Development Profit = GDV - TDC) والعائد على التكلفة (ROI %):","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G17","v":28711120,"f":"=ROUND(H16-G16,2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0.414237,"f":"=IF(G16>0,G17/G16,0)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%\" (ROI)\""},{"c":"I17","v":0.292905,"f":"=IF(H16>0,G17/H16,0)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%\" هامش\""}]},{"r":18,"h":44.0,"cells":[{"c":"A18","v":"صافي القيمة الحالية للتدفقات النقدية (NPV) ومعدل العائد الداخلي السنوي (Annualized IRR %):","bg":"#ECFDF5","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G18","v":23983234.22,"f":"='2_التدفقات_النقدية_وحساب_IRR'!J13","bg":"#ECFDF5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":0,"f":"='2_التدفقات_النقدية_وحساب_IRR'!H14","bg":"#ECFDF5","fg":"#008000","b":true,"al":"center","nf":"0.0%\" سنوياً\""},{"c":"I18","v":"مجدي استثمارياً","f":"=IF(G18>0,\"مجدي استثمارياً\",\"غير مجدي\")","bg":"#ECFDF5","b":true,"al":"center"}]}]},{"name":"2_التدفقات_النقدية_وحساب_IRR","maxRow":14,"maxCol":10,"colWidths":[12.0,58.0,15.0,17.0,15.0,16.0,17.0,13.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول التدفقات النقدية الربع سنوية للمطور وحساب صافي القيمة الحالية (NPV) والعائد الداخلي (IRR)","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":"توزيع التدفقات الخارجة (الأرض والإنشاء والتسويق) والتدفقات الداخلة (تحصيلات البيع على الخارطة) على مدار 8 أرباع سنوية","bg":"#1E293B","fg":"#E2E8F0","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":3,"h":38.0,"cells":[{"c":"A3","v":"ثانياً: جدول التدفقات النقدية الربع سنوية والتراكمية المخصومة (Quarterly Cash Flow & Discounted Cash Flow Model)","bg":"#1E3A8A","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":4,"h":72.0,"cells":[{"c":"A4","v":"رقم الربع","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المرحلة التطويرية وموقف التنفيذ والمبيعات خلال الربع السنوي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نسبة تحصيل المبيعات","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"التدفقات الداخلة (Inflows)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نسبة صرف الأرض","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة صرف الإنشاء والتسويق","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"التدفقات الخارجة (Outflows)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"صافي التدفق النقدي (Net CF)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"التدفق التراكمي (Cumulative)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"القيمة الحالية المخصومة (PV)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"B5","v":"الربع الأول (Q1): سداد الدفعة الأولى للأرض، استخراج التراخيص، وبدء الحفر والأساسات","bg":"#F8FAFC"},{"c":"C5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D5","v":0,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!$H$16*C5,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F5","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G5","v":14280870.4,"f":"=ROUND(('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$9*E5)+(SUM('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$10:$G$13)*F5),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":-14280870.4,"f":"=ROUND(D5-G5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":-14280870.4,"f":"=H5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":-14280870.4,"f":"=ROUND(H5/((1+('3_فرضيات_المساحات_والحساسية'!$C$10/4))^(A5-1)),2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"B6","v":"الربع الثاني (Q2): سداد باقي ثمن الأرض، اكتمال القبو، وإطلاق البيع على الخارطة (دفعة حجز)"},{"c":"C6","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D6","v":11762640,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!$H$16*C6,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G6","v":13021305.6,"f":"=ROUND(('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$9*E6)+(SUM('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$10:$G$13)*F6),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":-1258665.6,"f":"=ROUND(D6-G6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":-15539536,"f":"=ROUND(I5+H6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":-1227966.44,"f":"=ROUND(H6/((1+('3_فرضيات_المساحات_والحساسية'!$C$10/4))^(A6-1)),2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"B7","v":"الربع الثالث (Q3): تنفيذ الهيكل الخرساني للأدوار المتكررة وتحصيل القسط الأول من المشترين","bg":"#F8FAFC"},{"c":"C7","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D7","v":14703300,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!$H$16*C7,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":0.16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G7","v":8401740.8,"f":"=ROUND(('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$9*E7)+(SUM('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$10:$G$13)*F7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":6301559.2,"f":"=ROUND(D7-G7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":-9237976.8,"f":"=ROUND(I6+H7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":5997914.77,"f":"=ROUND(H7/((1+('3_فرضيات_المساحات_والحساسية'!$C$10/4))^(A7-1)),2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"B8","v":"الربع الرابع (Q4): اكتمال الهيكل الخرساني والبدء في المباني وتمديدات الكهروميكانيك"},{"c":"C8","v":0.16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D8","v":15683520,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!$H$16*C8,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":0.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":9451958.4,"f":"=ROUND(('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$9*E8)+(SUM('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$10:$G$13)*F8),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":6231561.6,"f":"=ROUND(D8-G8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":-3006415.2,"f":"=ROUND(I7+H8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":5786624.43,"f":"=ROUND(H8/((1+('3_فرضيات_المساحات_والحساسية'!$C$10/4))^(A8-1)),2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"B9","v":"الربع الخامس (Q5): تنفيذ الواجهات المعمارية والتشطيبات الداخلية وتوريد المصاعد والتكييف","bg":"#F8FAFC"},{"c":"C9","v":0.16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":15683520,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!$H$16*C9,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":0.16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":8401740.8,"f":"=ROUND(('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$9*E9)+(SUM('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$10:$G$13)*F9),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":7281779.2,"f":"=ROUND(D9-G9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":4275364,"f":"=ROUND(I8+H9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":6596932.56,"f":"=ROUND(H9/((1+('3_فرضيات_المساحات_والحساسية'!$C$10/4))^(A9-1)),2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"B10","v":"الربع السادس (Q6): استكمال التشطيبات النهائية والموقع العام وتحصيل دفعات التقدم"},{"c":"C10","v":0.16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":15683520,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!$H$16*C10,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":0.14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":7351523.2,"f":"=ROUND(('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$9*E10)+(SUM('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$10:$G$13)*F10),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":8331996.8,"f":"=ROUND(D10-G10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":12607360.8,"f":"=ROUND(I9+H10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":7364271.1,"f":"=ROUND(H10/((1+('3_فرضيات_المساحات_والحساسية'!$C$10/4))^(A10-1)),2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"B11","v":"الربع السابع (Q7): الاختبارات والتشغيل التجريبي وإطلاق المرافق والبدء بتسليم الوحدات","bg":"#F8FAFC"},{"c":"C11","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":14703300,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!$H$16*C11,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":5251088,"f":"=ROUND(('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$9*E11)+(SUM('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$10:$G$13)*F11),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":9452212,"f":"=ROUND(D11-G11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":22059572.8,"f":"=ROUND(I10+H11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":8150612.78,"f":"=ROUND(H11/((1+('3_فرضيات_المساحات_والحساسية'!$C$10/4))^(A11-1)),2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"B12","v":"الربع الثامن (Q8): التسليم النهائي للوحدات السكنية والتجارية وتحصيل دفعات الاستلام"},{"c":"C12","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":9802200,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!$H$16*C12,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":3150652.8,"f":"=ROUND(('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$9*E12)+(SUM('1_ملخص_الجدوى_والعائد_IRR_NPV'!$G$10:$G$13)*F12),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":6651547.2,"f":"=ROUND(D12-G12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":28711120,"f":"=ROUND(I11+H12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":5595715.42,"f":"=ROUND(H12/((1+('3_فرضيات_المساحات_والحساسية'!$C$10/4))^(A12-1)),2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"إجمالي التدفقات وصافي القيمة الحالية (Net Present Value — NPV):","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C13","v":1,"f":"=SUM(C5:C12)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":98022000,"f":"=SUM(D5:D12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":1,"f":"=SUM(E5:E12)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":1,"f":"=SUM(F5:F12)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":69310880,"f":"=SUM(G5:G12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":28711120,"f":"=SUM(H5:H12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":-15539536,"f":"=MIN(I5:I12)","bg":"#E2E8F0","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":23983234.22,"f":"=SUM(J5:J12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":46.0,"cells":[{"c":"A14","v":"معدل العائد الداخلي السنوي للمشروع (Annualized Internal Rate of Return — IRR %) وأقصى تمويل مطلوب:","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H14","v":0,"f":"=ROUND(((1+IRR(H5:H12))^4)-1,4)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"I14","v":15539536,"f":"=ABS(I13)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":23983234.22,"f":"=J13","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_فرضيات_المساحات_والحساسية","maxRow":17,"maxCol":6,"colWidths":[14.0,58.0,18.0,13.0,22.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة فرضيات المساحات وتكلفة الإنشاء وأسعار البيع ومصفوفة تحليل الحساسية (Assumptions & Sensitivity)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"جميع الخلايا الصفراء قابلة للتعديل الفوري لاختبار سيناريوهات أسعار الأرض وتكلفة المتر المسطح للبناء وأسعار البيع","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"أولاً: المدخلات والفرضيات الأساسية للمساحات والتكاليف وأسعار البيع ومعدل الخصم (Base Case Inputs)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"كود الفرضية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المعامل الهندسي أو الاستثماري للمشروع العقاري","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القيمة الإدخالية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"وحدة القياس","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المرجع التخطيطي / المالي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"أثر التعديل في النموذج","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"ASM-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"إجمالي مساحة قطعة الأرض الصافية للمشروع (Net Land Plot Area)","bg":"#F8FAFC"},{"c":"C5","v":5000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":"م2 أرض","bg":"#F8FAFC","al":"center"},{"c":"E5","v":"صك الملكية / اشتراطات البلدية","bg":"#F8FAFC","al":"center"},{"c":"F5","v":"يُحدث تكلفة الأرض الإجمالية","bg":"#F8FAFC","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"ASM-02","b":true,"al":"center"},{"c":"B6","v":"إجمالي المساحة البنائية شاملاً الأدوار المتكررة والقبو (Total Gross BUA)"},{"c":"C6","v":20000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":"م2 مباني","al":"center"},{"c":"E6","v":"رخصة البناء (FAR 3.2 + قبو)","al":"center"},{"c":"F6","v":"يُحدث تكلفة البناء المباشرة","al":"center"}]},{"r":7,"h":42.0,"cells":[{"c":"A7","v":"ASM-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"سعر شراء المتر المربع من الأرض (قبل رسوم التصرفات والسعي 5%)","bg":"#F8FAFC"},{"c":"C7","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":"عملة/م2 أرض","bg":"#F8FAFC","al":"center"},{"c":"E7","v":"تقييم عقاري مقارن","bg":"#F8FAFC","al":"center"},{"c":"F7","v":"يدخل في بند DEV-01","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":42.0,"cells":[{"c":"A8","v":"ASM-04","b":true,"al":"center"},{"c":"B8","v":"متوسط تكلفة الإنشاء والتشطيبات للمتر المربع البنائي (Hard Cost / m² BUA)"},{"c":"C8","v":2150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":"عملة/م2 بنائي","al":"center"},{"c":"E8","v":"مقايسة المكتب الفني","al":"center"},{"c":"F8","v":"يدخل في بند DEV-02","al":"center"}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":"ASM-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"متوسط سعر البيع للمتر المربع السكني الصافي (Residential Price / m² NSA)","bg":"#F8FAFC"},{"c":"C9","v":6800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":"عملة/م2 بيعي","bg":"#F8FAFC","al":"center"},{"c":"E9","v":"دراسة السوق العقاري","bg":"#F8FAFC","al":"center"},{"c":"F9","v":"يُحدث إيرادات السكني والتجاري","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"ASM-06","b":true,"al":"center"},{"c":"B10","v":"معدل الخصم السنوي المطلوب لتقييم التدفقات النقدية (Annual Discount Rate WACC)"},{"c":"C10","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"نسبة سنوية %","al":"center"},{"c":"E10","v":"تكلفة رأس المال المستثمر","al":"center"},{"c":"F10","v":"يُحدث حساب NPV في التبويب 2","al":"center"}]},{"r":11,"h":18.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: مصفوفة تحليل الحساسية والمخاطر (Sensitivity Analysis: Pessimistic vs. Base vs. Optimistic)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"كود السيناريو","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"توصيف سيناريو الحساسية واختبار الضغط المالي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"إجمالي التكلفة TDC","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"إجمالي المبيعات GDV","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"صافي الربح المتوقع","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"العائد على التكلفة ROI %","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"SCN-01","b":true,"al":"center"},{"c":"B14","v":"السيناريو الأساسي المرجعي (Base Case — الأسعار والتكاليف الحالية)"},{"c":"C14","v":69310880,"f":"='1_ملخص_الجدوى_والعائد_IRR_NPV'!G16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":98022000,"f":"='1_ملخص_الجدوى_والعائد_IRR_NPV'!H16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":28711120,"f":"=ROUND(D14-C14,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.414237,"f":"=IF(C14>0,E14/C14,0)","bg":"#ECFDF5","b":true,"al":"center","nf":"0.0%"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"SCN-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"سيناريو ارتفاع تكلفة البناء (+10%) مع ثبات أسعار البيع","bg":"#F8FAFC"},{"c":"C15","v":74162641.6,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!G16*1.07,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":98022000,"f":"='1_ملخص_الجدوى_والعائد_IRR_NPV'!H16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":23859358.4,"f":"=ROUND(D15-C15,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0.321717,"f":"=IF(C15>0,E15/C15,0)","bg":"#ECFDF5","b":true,"al":"center","nf":"0.0%"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"SCN-03","b":true,"al":"center"},{"c":"B16","v":"سيناريو انخفاض أسعار البيع (-10%) مع ثبات تكلفة الإنشاء"},{"c":"C16","v":69310880,"f":"='1_ملخص_الجدوى_والعائد_IRR_NPV'!G16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":88219800,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!H16*0.9,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":18908920,"f":"=ROUND(D16-C16,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0.272813,"f":"=IF(C16>0,E16/C16,0)","bg":"#ECFDF5","b":true,"al":"center","nf":"0.0%"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"SCN-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"السيناريو المتفائل: تحسن أسعار البيع (+10%) وكفاءة التكلفة (-5%)","bg":"#F8FAFC"},{"c":"C17","v":65845336,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!G16*0.95,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":107824200,"f":"=ROUND('1_ملخص_الجدوى_والعائد_IRR_NPV'!H16*1.1,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":41978864,"f":"=ROUND(D17-C17,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0.637537,"f":"=IF(C17>0,E17/C17,0)","bg":"#ECFDF5","b":true,"al":"center","nf":"0.0%"}]}]}]}