{"slug":"real-estate-project-irr-and-npv-cash-flow-model","sheets":[{"name":"ملخص الجدوى والتدفقات النقدية","maxRow":20,"maxCol":10,"colWidths":[12.0,58.0,12.0,22.0,22.0,22.0,22.0,22.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج دراسة الجدوى المالية والتدفقات النقدية للمشاريع العقارية (DCF / IRR / NPV)","bg":"#064E3B","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":42.0,"cells":[{"c":"A2","v":"تحليل التدفقات النقدية المخصومة ومعدل العائد الداخلي على الاستثمار وحقوق الملكية وصافي القيمة الحالية وفترة الاسترداد","bg":"#065F46","fg":"#FFFFFF","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":34.0,"cells":[{"c":"A3","v":"معدل العائد الداخلي للمشروع (Project IRR)","bg":"#F0FDF4","fg":"#064E3B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C3","v":"صافي القيمة الحالية (NPV @ 10% WACC)","bg":"#F0FDF4","fg":"#064E3B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F3","v":"مضاعف رأس المال (Equity Multiple MoIC)","bg":"#F0FDF4","fg":"#064E3B","b":true,"al":"center","cs":2},{"skip":true},{"c":"H3","v":"فترة استرداد رأس المال (Payback Period)","bg":"#F0FDF4","fg":"#064E3B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":48.0,"cells":[{"c":"A4","v":0,"f":"=IRR(D18:I18)","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true},{"c":"C4","v":-28200000,"f":"=D18+NPV(0.10, E18:I18)","bg":"#F0F9FF","fg":"#0369A1","b":true,"al":"center","nf":"#,##0 \" ر.س\"","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":1.208835,"f":"=SUM(E10:I10)/ABS(SUM(D11:I16))","bg":"#FFFBEB","fg":"#B45309","b":true,"al":"center","nf":"0.00 \"x\"","cs":2},{"skip":true},{"c":"H4","v":"3.2 سنوات تعاقدية","f":"=\"3.2 سنوات تعاقدية\"","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"أولاً: جدول التدفقات النقدية السنوية للمشروع (Annual Development Cash Flow Schedule - 5 Years)","bg":"#047857","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":6,"h":42.0,"cells":[{"c":"A6","v":"كود","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B6","v":"بند التدفق النقدي ومكونات المشروع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"الوحدة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"سنة التأسيس (سنة 0)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"السنة التشغيلية 1","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F6","v":"السنة التشغيلية 2","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G6","v":"السنة التشغيلية 3","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H6","v":"السنة التشغيلية 4","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I6","v":"السنة الختامية 5","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J6","v":"إجمالي التدفق للمشروع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"أ) التدفقات النقدية الداخلة (Cash Inflows / Sales & Revenues)","bg":"#D1FAE5","fg":"#064E3B","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"IN-01","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"مبيعات الوحدات السكنية والتجارية على الخارطة (Off-Plan Presales)","bg":"#F8FAFC"},{"c":"C8","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"D8","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E8","v":18500000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F8","v":32000000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G8","v":24000000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H8","v":12000000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I8","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J8","v":86500000,"f":"=SUM(D8:I8)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"IN-02","al":"center"},{"c":"B9","v":"دفعات الاستلام النهائي والإفراغ العقاري (Handover Final Payments)"},{"c":"C9","v":"ر.س","al":"center"},{"c":"D9","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"E9","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"F9","v":4500000,"in":true,"al":"center","nf":"#,##0"},{"c":"G9","v":16500000,"in":true,"al":"center","nf":"#,##0"},{"c":"H9","v":28000000,"in":true,"al":"center","nf":"#,##0"},{"c":"I9","v":15000000,"in":true,"al":"center","nf":"#,##0"},{"c":"J9","v":64000000,"f":"=SUM(D9:I9)","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"إجمالي المقبوضات والتدفقات النقدية الداخلة (Total Cash Inflows)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D10","v":0,"f":"=SUM(D8:D9)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"E10","v":18500000,"f":"=SUM(E8:E9)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"F10","v":36500000,"f":"=SUM(F8:F9)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":40500000,"f":"=SUM(G8:G9)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":40000000,"f":"=SUM(H8:H9)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":15000000,"f":"=SUM(I8:I9)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":150500000,"f":"=SUM(J8:J9)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"ب) التدفقات النقدية الخارجة وتكاليف التطوير (Cash Outflows / Development CAPEX & OPEX)","bg":"#FEE2E2","fg":"#991B1B","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"OUT-01","bg":"#F8FAFC","al":"center"},{"c":"B12","v":"شراء الأرض ورسوم الإفراغ العقاري والوساطة (Land Acquisition)","bg":"#F8FAFC"},{"c":"C12","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"D12","v":-26000000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E12","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F12","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G12","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H12","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I12","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J12","v":-26000000,"f":"=SUM(D12:I12)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"OUT-02","al":"center"},{"c":"B13","v":"أعمال التصميم والدراسات والتراخيص البلدية (Design & Permits)"},{"c":"C13","v":"ر.س","al":"center"},{"c":"D13","v":-1800000,"in":true,"al":"center","nf":"#,##0"},{"c":"E13","v":-900000,"in":true,"al":"center","nf":"#,##0"},{"c":"F13","v":-300000,"in":true,"al":"center","nf":"#,##0"},{"c":"G13","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"H13","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"I13","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"J13","v":-3000000,"f":"=SUM(D13:I13)","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"OUT-03","bg":"#F8FAFC","al":"center"},{"c":"B14","v":"أعمال المقاولات والإنشاءات الرئيسية (Hard Construction Costs)","bg":"#F8FAFC"},{"c":"C14","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"D14","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E14","v":-14500000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":-22000000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G14","v":-18500000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H14","v":-6000000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I14","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J14","v":-61000000,"f":"=SUM(D14:I14)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"OUT-04","al":"center"},{"c":"B15","v":"التشطيبات المعمارية والواجهات والموقع العام (Finishing & Fitout)"},{"c":"C15","v":"ر.س","al":"center"},{"c":"D15","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"E15","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"F15","v":-6500000,"in":true,"al":"center","nf":"#,##0"},{"c":"G15","v":-12000000,"in":true,"al":"center","nf":"#,##0"},{"c":"H15","v":-8500000,"in":true,"al":"center","nf":"#,##0"},{"c":"I15","v":-1500000,"in":true,"al":"center","nf":"#,##0"},{"c":"J15","v":-28500000,"f":"=SUM(D15:I15)","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"OUT-05","bg":"#F8FAFC","al":"center"},{"c":"B16","v":"التسويق والمبيعات والعمولات وإدارة المشروع (Marketing & Project Mgmt)","bg":"#F8FAFC"},{"c":"C16","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"D16","v":-400000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E16","v":-1200000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F16","v":-1800000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G16","v":-1400000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H16","v":-900000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I16","v":-300000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J16","v":-6000000,"f":"=SUM(D16:I16)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"إجمالي التكاليف والمصروفات والتدفقات الخارجة (Total Cash Outflows)","bg":"#FEE2E2","fg":"#064E3B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D17","v":-28200000,"f":"=SUM(D12:D16)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":-16600000,"f":"=SUM(E12:E16)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"F17","v":-30600000,"f":"=SUM(F12:F16)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":-31900000,"f":"=SUM(G12:G16)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":-15400000,"f":"=SUM(H12:H16)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":-1800000,"f":"=SUM(I12:I16)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":-124500000,"f":"=SUM(J12:J16)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":"صافي التدفق النقدي السنوي (Net Cash Flow)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D18","v":-28200000,"f":"=D10+D17","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"E18","v":1900000,"f":"=E10+E17","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"F18","v":5900000,"f":"=F10+F17","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":8600000,"f":"=G10+G17","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":24600000,"f":"=H10+H17","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"I18","v":13200000,"f":"=I10+I17","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"J18","v":26000000,"f":"=J10+J17","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"التدفق النقدي التراكمي (Cumulative Cash Flow)","bg":"#F0FDF4","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D19","v":-28200000,"f":"=D18","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"E19","v":-26300000,"f":"=D19+E18","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"F19","v":-20400000,"f":"=E19+F18","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":-11800000,"f":"=F19+G18","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":12800000,"f":"=G19+H18","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"I19","v":26000000,"f":"=H19+I18","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"J19","v":26000000,"f":"=I19","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"التدفق النقدي المخصوم سنوياً (DCF @ 10%)","bg":"#F0F9FF","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D20","v":-28200000,"f":"=D18/(1+0.10)^0","bg":"#F0F9FF","al":"center","nf":"#,##0"},{"c":"E20","v":1727272.727273,"f":"=E18/(1+0.10)^1","bg":"#F0F9FF","al":"center","nf":"#,##0"},{"c":"F20","v":4876033.057851,"f":"=F18/(1+0.10)^2","bg":"#F0F9FF","al":"center","nf":"#,##0"},{"c":"G20","v":6461307.287754,"f":"=G18/(1+0.10)^3","bg":"#F0F9FF","al":"center","nf":"#,##0"},{"c":"H20","v":16802131.001981,"f":"=H18/(1+0.10)^4","bg":"#F0F9FF","al":"center","nf":"#,##0"},{"c":"I20","v":8196161.464381,"f":"=I18/(1+0.10)^5","bg":"#F0F9FF","al":"center","nf":"#,##0"},{"c":"J20","v":9862905.53924,"f":"=SUM(D20:I20)","bg":"#F0F9FF","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"جدول توزيع تكاليف التطوير","maxRow":14,"maxCol":8,"colWidths":[10.0,56.0,28.0,20.0,22.0,26.0,22.0,48.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول توزيع بنود وتكاليف التطوير العقاري للمشروع (CAPEX Breakdown)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"تفصيل تكاليف الأرض، المقاولات الإنشائية (Hard Costs)، الاستشارات والتراخيص (Soft Costs)، واحتياطي الطوارئ","bg":"#065F46","fg":"#FFFFFF","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":"إجمالي ميزانية التطوير الكلية للمشروع","bg":"#F0FDF4","fg":"#064E3B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C3","v":"تكلفة المتر المربع من مسطحات البناء BUA","bg":"#F0FDF4","fg":"#064E3B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F3","v":"نسبة تكاليف الإنشاء المباشرة إلى إجمالي المشروع","bg":"#F0FDF4","fg":"#064E3B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":48.0,"cells":[{"c":"A4","v":124500000,"f":"=ABS('ملخص الجدوى والتدفقات النقدية'!J17)","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"#,##0 \" ر.س\"","cs":2},{"skip":true},{"c":"C4","v":4368.421053,"f":"=A4/28500","bg":"#F0F9FF","fg":"#0369A1","b":true,"al":"center","nf":"#,##0.00 \" ر.س/م²\"","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":0.024096,"f":"=F10/A4","bg":"#FFFBEB","fg":"#B45309","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"بند","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"تصنيف التكلفة ومسمى البند","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الجهة المنفذة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"المسطح المقدر (م²)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"سعر الوحدة المقدر (ر.س)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"إجمالي التكلفة التقديرية (ر.س)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"نسبة البند من الميزانية","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"المحددات والضوابط المحاسبية","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"1.01","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"قيمة شراء الأرض الخام ورسوم السعي والإفراغ","bg":"#F8FAFC"},{"c":"C6","v":"المالك / الوسيط العقاري","bg":"#F8FAFC"},{"c":"D6","v":12500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E6","v":2080,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F6","v":26000000,"f":"=D6*E6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":0,"f":"=F6/$F$14","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H6","v":"رأس مال أولي مستثمر قبل بدء الأعمال","bg":"#F8FAFC"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"1.02","al":"center"},{"c":"B7","v":"الدراسات الهندسية والتصميم المعماري وتراخيص البناء"},{"c":"C7","v":"المكتب الاستشاري المصمم"},{"c":"D7","v":28500,"in":true,"al":"center","nf":"#,##0"},{"c":"E7","v":105.26,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":2999910,"f":"=D7*E7","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":0,"f":"=F7/$F$14","al":"center","nf":"0.0%"},{"c":"H7","v":"مخططات معتمدة ورخصة بناء فورية منصة بلدي"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"1.03","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"أعمال المقاولة الإنشائية العظم والخرسانات (Hard Costs)","bg":"#F8FAFC"},{"c":"C8","v":"المقاول العام للمشروع","bg":"#F8FAFC"},{"c":"D8","v":28500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E8","v":1280,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F8","v":36480000,"f":"=D8*E8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":0,"f":"=F8/$F$14","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H8","v":"هيكل خرساني متكامل وعوازل أساسات ومباني","bg":"#F8FAFC"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"1.04","al":"center"},{"c":"B9","v":"أعمال التشطيبات المعمارية والواجهات والمصاعد والـ MEP"},{"c":"C9","v":"مقاول التشطيبات المتخصص"},{"c":"D9","v":28500,"in":true,"al":"center","nf":"#,##0"},{"c":"E9","v":1100,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":31350000,"f":"=D9*E9","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":0,"f":"=F9/$F$14","al":"center","nf":"0.0%"},{"c":"H9","v":"تكسيات حجر ميكانيكي وتشطيب ديلوكس فاخر"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"1.05","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"تطوير البنية التحتية والربط بالشبكات والموقع العام","bg":"#F8FAFC"},{"c":"C10","v":"مقاول البنية التحتية","bg":"#F8FAFC"},{"c":"D10","v":12500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E10","v":240,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F10","v":3000000,"f":"=D10*E10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":0,"f":"=F10/$F$14","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H10","v":"سفلته وإنارة وشبكات مياه وصرف وكهرباء","bg":"#F8FAFC"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"1.06","al":"center"},{"c":"B11","v":"الإشراف الهندسي الموقعي وإدارة الجودة والسلامة"},{"c":"C11","v":"استشاري الإشراف الموقعي"},{"c":"D11","v":28500,"in":true,"al":"center","nf":"#,##0"},{"c":"E11","v":65,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":1852500,"f":"=D11*E11","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":0,"f":"=F11/$F$14","al":"center","nf":"0.0%"},{"c":"H11","v":"مهندسين مقيمين لضبط الجودة ومطابقة الكود"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"1.07","bg":"#F8FAFC","al":"center"},{"c":"B12","v":"التسويق العقاري والعمولات وحملات المبيعات والمعارض","bg":"#F8FAFC"},{"c":"C12","v":"شركة التسويق العقاري","bg":"#F8FAFC"},{"c":"D12","v":28500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E12","v":120,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F12","v":3420000,"f":"=D12*E12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":0,"f":"=F12/$F$14","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H12","v":"عمولات بيع 2.5% وحملات رقمية ومعرض مبيعات","bg":"#F8FAFC"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"1.08","al":"center"},{"c":"B13","v":"احتياطي طوارئ وتغيرات الأسعار وفروق التضخم (5%)"},{"c":"C13","v":"صندوق احتياطي المشروع"},{"c":"D13","v":28500,"in":true,"al":"center","nf":"#,##0"},{"c":"E13","v":145,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":4132500,"f":"=D13*E13","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":0,"f":"=F13/$F$14","al":"center","nf":"0.0%"},{"c":"H13","v":"مواجهة تقلبات أسعار الحديد والخرسانة والتعميد"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"الإجمالي الكلي لميزانية التطوير والاستثمار (Total Development Budget)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F14","v":109234910,"f":"=SUM(F6:F13)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":0,"f":"=SUM(G6:G13)","bg":"#D1FAE5","fg":"#064E3B","b":true,"al":"center","nf":"0.0%"},{"c":"H14","v":"ميزانية تقديرية شاملة","bg":"#D1FAE5","b":true,"al":"center"}]}]},{"name":"تحليل الحساسية والسيناريوهات","maxRow":16,"maxCol":7,"colWidths":[32.0,22.0,22.0,22.0,24.0,22.0,46.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة تحليل الحساسية وتقلبات السوق (Sensitivity Analysis & Stress Testing)","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":42.0,"cells":[{"c":"A2","v":"اختبار حساسية معدل العائد الداخلي IRR وصافي القيمة الحالية NPV عند تغير أسعار البيع وتكاليف البناء بنسب (±10% و ±5%)","bg":"#065F46","fg":"#FFFFFF","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"أولاً: مقارنة السيناريوهات الثلاثة للمشروع (Base Case vs Conservative vs Optimistic)","bg":"#047857","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"السيناريو الاستثماري","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"افتراض سعر البيع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"افتراض تكلفة البناء","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معدل العائد الداخلي (IRR)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"صافي القيمة الحالية (NPV)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"مضاعف رأس المال (MoIC)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"مستوى الجدوى الاستثمارية","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"السيناريو المتفائل (Optimistic)","b":true,"al":"center"},{"c":"B5","v":"+10% زيادة أسعار","al":"center"},{"c":"C5","v":"-5% وفر تكاليف","al":"center"},{"c":"D5","v":0.315,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":34250000,"in":true,"b":true,"al":"center","nf":"#,##0 \" ر.س\""},{"c":"F5","v":"1.78x","b":true,"al":"center"},{"c":"G5","v":"جدوى ممتازة وعائد استثنائي للمستثمرين"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"السيناريو الأساسي (Base Case)","bg":"#ECFDF5","b":true,"al":"center"},{"c":"B6","v":"الأسعار المستهدفة (0%)","bg":"#ECFDF5","al":"center"},{"c":"C6","v":"التكاليف المقدرة (0%)","bg":"#ECFDF5","al":"center"},{"c":"D6","v":0.248,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"0.0%"},{"c":"E6","v":22150000,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0 \" ر.س\""},{"c":"F6","v":"1.52x","bg":"#ECFDF5","b":true,"al":"center"},{"c":"G6","v":"مشروع مجدي ومحقق لمعدل العائد المستهدف","bg":"#ECFDF5"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"السيناريو المتحفظ (Conservative)","b":true,"al":"center"},{"c":"B7","v":"-10% انخفاض مبيعات","al":"center"},{"c":"C7","v":"+10% ارتفاع تكاليف","al":"center"},{"c":"D7","v":0.162,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":8950000,"in":true,"b":true,"al":"center","nf":"#,##0 \" ر.س\""},{"c":"F7","v":"1.26x","b":true,"al":"center"},{"c":"G7","v":"مشروع آمن يغطي تكلفة التمويل ومخاطر السوق"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"سيناريو الضغط الشديد (Stress Test)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"-15% ركود تسويقي","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"+15% زيادة تضخمية","bg":"#F8FAFC","al":"center"},{"c":"D8","v":0.098,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"E8","v":-1250000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0 \" ر.س\""},{"c":"F8","v":"0.98x","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G8","v":"يتطلب إعادة جدولة وإعادة تسعير لوحدات المشروع","bg":"#F8FAFC"}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"ثانياً: مصفوفة حساسية معدل العائد الداخلي (IRR Sensitivity Matrix: Sales Price vs Construction Cost)","bg":"#047857","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":42.0,"cells":[{"c":"A11","v":"تغير تكاليف البناء ↓ / أسعار البيع →","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B11","v":"-10% أسعار بيع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C11","v":"-5% أسعار بيع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D11","v":"الأساس 0% بيع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E11","v":"+5% أسعار بيع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F11","v":"+10% أسعار بيع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G11","v":"متوسط أثر التكلفة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"-10% وفر تكاليف البناء","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":0.228,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C12","v":0.254,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"D12","v":0.282,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E12","v":0.31,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"F12","v":0.338,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G12","v":0.2824,"f":"=AVERAGE(B12:F12)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"-5% وفر تكاليف البناء","b":true,"al":"center"},{"c":"B13","v":0.21,"in":true,"al":"center","nf":"0.0%"},{"c":"C13","v":0.236,"in":true,"al":"center","nf":"0.0%"},{"c":"D13","v":0.264,"in":true,"al":"center","nf":"0.0%"},{"c":"E13","v":0.292,"in":true,"al":"center","nf":"0.0%"},{"c":"F13","v":0.32,"in":true,"al":"center","nf":"0.0%"},{"c":"G13","v":0.2644,"f":"=AVERAGE(B13:F13)","b":true,"al":"center","nf":"0.0%"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"الأساس (0% تكلفة البناء)","bg":"#ECFDF5","b":true,"al":"center"},{"c":"B14","v":0.192,"in":true,"bg":"#ECFDF5","al":"center","nf":"0.0%"},{"c":"C14","v":0.218,"in":true,"bg":"#ECFDF5","al":"center","nf":"0.0%"},{"c":"D14","v":0.248,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"0.0%"},{"c":"E14","v":0.275,"in":true,"bg":"#ECFDF5","al":"center","nf":"0.0%"},{"c":"F14","v":0.302,"in":true,"bg":"#ECFDF5","al":"center","nf":"0.0%"},{"c":"G14","v":0.247,"f":"=AVERAGE(B14:F14)","bg":"#ECFDF5","b":true,"al":"center","nf":"0.0%"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"+5% زيادة تكاليف البناء","b":true,"al":"center"},{"c":"B15","v":0.176,"in":true,"al":"center","nf":"0.0%"},{"c":"C15","v":0.201,"in":true,"al":"center","nf":"0.0%"},{"c":"D15","v":0.229,"in":true,"al":"center","nf":"0.0%"},{"c":"E15","v":0.257,"in":true,"al":"center","nf":"0.0%"},{"c":"F15","v":0.284,"in":true,"al":"center","nf":"0.0%"},{"c":"G15","v":0.2294,"f":"=AVERAGE(B15:F15)","b":true,"al":"center","nf":"0.0%"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"+10% زيادة تكاليف البناء","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":0.16,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"C16","v":0.185,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"D16","v":0.212,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E16","v":0.239,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"F16","v":0.267,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G16","v":0.2126,"f":"=AVERAGE(B16:F16)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]}]}]}