{"slug":"residential-building-real-estate-development-cashflow-irr-roi-sheet","sheets":[{"name":"الافتراضات_وملخص_الجدوى","maxRow":26,"maxCol":7,"colWidths":[8.0,58.0,18.0,16.0,18.0,20.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت دراسة جدوى مشروع تطوير عقاري سكني وتجاري (عمارة سكنية وتجارية — التدفقات النقدية و IRR و ROI) (BOQ-DEV-268)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"الخلايا بالخط الأزرق والخلفية الصفراء هي مدخلات ديناميكية (مساحة الأرض، تكلفة البناء، أسعار البيع، ومعدل الخصم) وتُحدث النموذج بالكامل","bg":"#F8FAFC","fg":"#334155","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: محددات قطعة الأرض والاشتراطات التنظيمية ومعاملات البناء والتكلفة (Project & Land Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الفرضية الهندسية أو الاستثمارية للمشروع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القيمة المدخلة / المحسوبة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المرجع التنظيمي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"النطاق السوقي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ملاحظات التطوير العقاري","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"المساحة الصافية لقطعة الأرض بموجب الصك (Land Plot Area)"},{"c":"C5","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":"م²","al":"center"},{"c":"E5","v":"صك الملكية","al":"center"},{"c":"F5","v":"600 - 3,000 م²","al":"center"},{"c":"G5","v":"أرض على شارع رئيسي تجاري وسكني"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"نسبة البناء التنظيمية المسموحة بالدور المتكرر (Footprint %)","bg":"#F8FAFC"},{"c":"C6","v":0.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D6","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"اشتراطات البلدية","bg":"#F8FAFC","al":"center"},{"c":"F6","v":"60% - 75%","bg":"#F8FAFC","al":"center"},{"c":"G6","v":"تحدد مسطح الدور الواحد (780 م²)","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"إجمالي مسطحات البناء شاملة القبو والأدوار (Total BUA)"},{"c":"C7","v":6240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":"م² بنائي","al":"center"},{"c":"E7","v":"رخصة البناء","al":"center"},{"c":"F7","v":"FAR = 4.2 + قبو","al":"center"},{"c":"G7","v":"قبو 1,200م² + أرضي وميزانين و4 أدوار وملحق"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"إجمالي المساحة البيعية الصافية للوحدات (Net Sellable Area - NSA)","bg":"#F8FAFC"},{"c":"C8","v":5710,"f":"=موازنة_التكاليف_وإيراد_البيع!F25","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":"م² بيعي","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"فرز الوحدات","bg":"#F8FAFC","al":"center"},{"c":"F8","v":"80% - 85% من الأدوار","bg":"#F8FAFC","al":"center"},{"c":"G8","v":"مستخرجة تلقائياً من جدول الوحدات البيعية","bg":"#F8FAFC"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"سعر شراء المتر المربع الخام لقطعة الأرض (Land Price per m²)"},{"c":"C9","v":5300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":"ر.س / م²","al":"center"},{"c":"E9","v":"التقييم العقاري","al":"center"},{"c":"F9","v":"4,000 - 8,000","al":"center"},{"c":"G9","v":"قبل ضريبة التصرفات العقارية والسعي"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"نسبة ضريبة التصرفات العقارية وعمولة السعي والتسجيل على الأرض","bg":"#F8FAFC"},{"c":"C10","v":0.0825,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D10","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"النظام الضريبي","bg":"#F8FAFC","al":"center"},{"c":"F10","v":"5% ضريبة + 2.5% سعي","bg":"#F8FAFC","al":"center"},{"c":"G10","v":"تُضاف لتكلفة الاستحواذ على الأرض","bg":"#F8FAFC"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"معدل الخصم السنوي المطلوب / تكلفة رأس المال (Annual WACC %)"},{"c":"C11","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D11","v":"سنوياً","al":"center"},{"c":"E11","v":"معيار الاستثمار","al":"center"},{"c":"F11","v":"10.0% - 15.0%","al":"center"},{"c":"G11","v":"يُحول إلى معدل ربعي لحساب NPV"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"نسبة أتعاب التصميم والتراخيص والإشراف الهندسي (Soft Costs %)","bg":"#F8FAFC"},{"c":"C12","v":0.045,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D12","v":"من تكلفة الإنشاء","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"عرف المكاتب الهندسية","bg":"#F8FAFC","al":"center"},{"c":"F12","v":"4.0% - 6.0%","bg":"#F8FAFC","al":"center"},{"c":"G12","v":"رخصة بناء، إشراف، فرز، وتأمين عشري","bg":"#F8FAFC"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"al":"center"},{"c":"B13","v":"نسبة مصاريف التسويق وعمولات البيع وإدارة المبيعات (Marketing %)"},{"c":"C13","v":0.025,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D13","v":"من إجمالي المبيعات","al":"center"},{"c":"E13","v":"عرف التسويق العقاري","al":"center"},{"c":"F13","v":"2.0% - 3.5%","al":"center"},{"c":"G13","v":"تشمل البروشورات والحملات وعمولات البيع"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B14","v":"نسبة احتياطي الطوارئ وفروق أسعار مواد البناء (Contingency %)","bg":"#F8FAFC"},{"c":"C14","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D14","v":"من تكلفة الإنشاء","bg":"#F8FAFC","al":"center"},{"c":"E14","v":"إدارة المخاطر","bg":"#F8FAFC","al":"center"},{"c":"F14","v":"5.0% - 8.0%","bg":"#F8FAFC","al":"center"},{"c":"G14","v":"مخصص لمواجهة تقلبات أسعار الحديد والخرسانة","bg":"#F8FAFC"}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""}]},{"r":16,"h":39.0,"cells":[{"c":"A16","v":"ثانياً: الملخص التنفيذي لمؤشرات الجدوى المالية والعائد الاستثماري للمشروع (Executive Feasibility Scorecard)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":41.0,"cells":[{"c":"A17","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B17","v":"المؤشر المالي والاستثماري للمشروع العقاري","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C17","v":"القيمة المحققة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"المعيار الاسترشادي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"حالة الجدوى","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G17","v":"التفسير المالي والاستثماري للمؤشر","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"إجمالي التكلفة الاستثمارية للتطوير شاملة الأرض (Total Development Cost - TDC)","bg":"#F8FAFC"},{"c":"C18","v":21668876,"f":"=موازنة_التكاليف_وإيراد_البيع!G15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":"ر.س / جنيه","bg":"#F8FAFC","al":"center"},{"c":"E18","v":"100% من التكاليف","bg":"#F8FAFC","al":"center"},{"c":"F18","v":"أساس التمويل","bg":"#DCFCE7","b":true,"al":"center"},{"c":"G18","v":"شامل الأرض والإنشاءات والتراخيص والتسويق والطوارئ","bg":"#F8FAFC"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":2,"al":"center"},{"c":"B19","v":"إجمالي الإيرادات البيعية المتوقعة للوحدات (Gross Development Value - GDV)"},{"c":"C19","v":27528000,"f":"=موازنة_التكاليف_وإيراد_البيع!H25","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":"ر.س / جنيه","al":"center"},{"c":"E19","v":"> 1.25x TDC","al":"center"},{"c":"F19","v":"إيرادات قوية","bg":"#DCFCE7","b":true,"al":"center"},{"c":"G19","v":"إجمالي بيع المعارض والمكاتب والشقق والبنتهاوس والمواقف"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":3,"bg":"#D1FAE5","b":true,"al":"center"},{"c":"B20","v":"صافي الربح التطويري للمشروع قبل الزكاة/الضريبة (Net Development Profit)","bg":"#D1FAE5","b":true},{"c":"C20","v":5859124,"f":"=ROUND(C19-C18,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":"ر.س / جنيه","bg":"#D1FAE5","b":true,"al":"center"},{"c":"E20","v":"> 0 (ربح صافي)","bg":"#D1FAE5","b":true,"al":"center"},{"c":"F20","v":"مجدٍ استثمارياً","f":"=IF(C20>0,\"مجدٍ استثمارياً\",\"خسارة\")","bg":"#DCFCE7","b":true,"al":"center"},{"c":"G20","v":"الفائض الصافي بعد استرداد كامل تكلفة الأرض والبناء","bg":"#D1FAE5","b":true}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":4,"bg":"#D1FAE5","b":true,"al":"center"},{"c":"B21","v":"العائد على إجمالي تكلفة التطوير (Return on Cost - ROI %)","bg":"#D1FAE5","b":true},{"c":"C21","v":0.270394,"f":"=C20/C18","bg":"#D1FAE5","b":true,"al":"center","nf":"0.00%"},{"c":"D21","v":"نسبة مئوية","bg":"#D1FAE5","b":true,"al":"center"},{"c":"E21","v":">= 25.0%","bg":"#D1FAE5","b":true,"al":"center"},{"c":"F21","v":"عائد ممتاز","f":"=IF(C21>=0.22,\"عائد ممتاز\",\"عائد منخفض\")","bg":"#DCFCE7","b":true,"al":"center"},{"c":"G21","v":"يقيس نسبة الربح الصافي إلى كل ريال/جنيه مستثمر بالمشروع","bg":"#D1FAE5","b":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B22","v":"هامش الربح الصافي من إجمالي المبيعات (Net Profit Margin %)","bg":"#F8FAFC"},{"c":"C22","v":0.212842,"f":"=C20/C19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00%"},{"c":"D22","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E22","v":">= 20.0%","bg":"#F8FAFC","al":"center"},{"c":"F22","v":"هامش آمن","f":"=IF(C22>=0.18,\"هامش آمن\",\"هامش ضيق\")","bg":"#DCFCE7","b":true,"al":"center"},{"c":"G22","v":"نسبة صافي الربح من إجمالي القيمة البيعية للمشروع","bg":"#F8FAFC"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":6,"bg":"#D1FAE5","b":true,"al":"center"},{"c":"B23","v":"صافي القيمة الحالية للتدفقات النقدية عند معدل الخصم (Net Present Value - NPV)","bg":"#D1FAE5","b":true},{"c":"C23","v":0,"f":"=التدفقات_النقدية_و_IRR_NPV!L13","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":"ر.س / جنيه","bg":"#D1FAE5","b":true,"al":"center"},{"c":"E23","v":"NPV > 0","bg":"#D1FAE5","b":true,"al":"center"},{"c":"F23","v":"سلبي","f":"=IF(C23>0,\"قيمة مضافة موجبة\",\"سلبي\")","bg":"#DCFCE7","b":true,"al":"center"},{"c":"G23","v":"القيمة الحالية لصافي التدفقات النقدية مخصومة بتكلفة رأس المال","bg":"#D1FAE5","b":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":7,"bg":"#D1FAE5","b":true,"al":"center"},{"c":"B24","v":"معدل العائد الداخلي السنوي المكافئ (Annualized IRR %)","bg":"#D1FAE5","b":true},{"c":"C24","v":0,"f":"=التدفقات_النقدية_و_IRR_NPV!L15","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"D24","v":"سنوياً","bg":"#D1FAE5","b":true,"al":"center"},{"c":"E24","v":"> WACC (12%)","bg":"#D1FAE5","b":true,"al":"center"},{"c":"F24","v":"أقل من WACC","f":"=IF(C24>C11,\"يتفوق على WACC\",\"أقل من WACC\")","bg":"#DCFCE7","b":true,"al":"center"},{"c":"G24","v":"معدل النمو السنوي المركب لرأس المال العامل بالمشروع","bg":"#D1FAE5","b":true}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":8,"al":"center"},{"c":"B25","v":"أقصى تمويل نقدي مطلوب / الانكشاف النقدي (Peak Cash Deficit / Equity)"},{"c":"C25","v":6435846.4,"f":"=ABS(التدفقات_النقدية_و_IRR_NPV!L12)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D25","v":"ر.س / جنيه","al":"center"},{"c":"E25","v":"أقل من 50% TDC","al":"center"},{"c":"F25","v":"تمويل ذاتي + وافي","bg":"#DCFCE7","b":true,"al":"center"},{"c":"G25","v":"أقصى سيولة نقدية مطلوبة من المطور قبل تغطية المبيعات للإنشاءات"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":9,"bg":"#F8FAFC","al":"center"},{"c":"B26","v":"نسبة مبيعات التعادل لاسترداد كامل التكلفة (Break-Even Sales Ratio %)","bg":"#F8FAFC"},{"c":"C26","v":0.787158,"f":"=C18/C19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00%"},{"c":"D26","v":"من المبيعات","bg":"#F8FAFC","al":"center"},{"c":"E26","v":"<= 80.0%","bg":"#F8FAFC","al":"center"},{"c":"F26","v":"هامش أمان عالٍ","f":"=IF(C26<=0.8,\"هامش أمان عالٍ\",\"مخاطرة عالية\")","bg":"#DCFCE7","b":true,"al":"center"},{"c":"G26","v":"نسبة المبيعات اللازم تحقيقها لتغطية 100% من تكاليف المشروع","bg":"#F8FAFC"}]}]},{"name":"موازنة_التكاليف_وإيراد_البيع","maxRow":25,"maxCol":8,"colWidths":[8.0,48.0,15.0,13.0,13.0,16.0,18.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"موازنة التكاليف الاستثمارية للتطوير (CAPEX) وجدول المزيج البيعي وتسعير الوحدات (Revenue & Unit Mix)","bg":"#0F172A","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":56.0,"cells":[{"c":"A2","v":"تفصيل بنود تكلفة الأرض والإنشاءات والتشطيبات والتراخيص مقابل جدول مساحات وأسعار بيع المعارض والمكاتب والشقق السكنية","bg":"#F8FAFC","fg":"#334155","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: موازنة التكاليف الاستثمارية الكلية للمشروع (Total Development Cost Breakdown — CAPEX)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود التكلفة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان بند التكلفة الاستثمارية (الأرض / الإنشاءات / المصروفات غير المباشرة)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"وحدة القياس","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية / المسطح","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فئة الوحدة (ر.س)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"معامل الإضافة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة (ر.س)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"النسبة من TDC %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"CAP-01","b":true,"al":"center"},{"c":"B5","v":"تكلفة شراء قطعة الأرض الخام (سعر المتر × مساحة الأرض)"},{"c":"C5","v":"م² أرض","al":"center"},{"c":"D5","v":1200,"f":"=الافتراضات_وملخص_الجدوى!C5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":5300,"f":"=الافتراضات_وملخص_الجدوى!C9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":6360000,"f":"=ROUND(D5*E5*F5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":0,"f":"=G5/$G$15","al":"center","nf":"0.00%"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"CAP-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"ضريبة التصرفات العقارية وعمولة السعي وتوثيق الأرض","bg":"#F8FAFC"},{"c":"C6","v":"نسبة من الأرض","bg":"#F8FAFC","al":"center"},{"c":"D6","v":6360000,"f":"=G5","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0.0825,"f":"=الافتراضات_وملخص_الجدوى!C10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"F6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":524700,"f":"=ROUND(D6*E6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0,"f":"=G6/$G$15","bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"CAP-03","b":true,"al":"center"},{"c":"B7","v":"أعمال الحفر، سند الجوانب، الأساسات، وهيكل القبو وعزله"},{"c":"C7","v":"م² قبو","al":"center"},{"c":"D7","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":1740000,"f":"=ROUND(D7*E7*F7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0,"f":"=G7/$G$15","al":"center","nf":"0.00%"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"CAP-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"أعمال الهيكل الخرساني والمباني للأدوار فوق الأرض (العظم)","bg":"#F8FAFC"},{"c":"C8","v":"م² بنائي","bg":"#F8FAFC","al":"center"},{"c":"D8","v":5040,"f":"=ROUND(الافتراضات_وملخص_الجدوى!C7-D7,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":4788000,"f":"=ROUND(D8*E8*F8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"f":"=G8/$G$15","bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"CAP-05","b":true,"al":"center"},{"c":"B9","v":"أعمال التشطيبات المعمارية الداخلية والواجهات الحجرية والزجاجية"},{"c":"C9","v":"م² بنائي","al":"center"},{"c":"D9","v":5040,"f":"=D8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":3931200,"f":"=ROUND(D9*E9*F9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=G9/$G$15","al":"center","nf":"0.00%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"CAP-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"الأعمال الكهروميكانيكية، التكييف، الدفاع المدني، والمصاعد (2 مصعد)","bg":"#F8FAFC"},{"c":"C10","v":"م² بنائي","bg":"#F8FAFC","al":"center"},{"c":"D10","v":6240,"f":"=الافتراضات_وملخص_الجدوى!C7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":2121600,"f":"=ROUND(D10*E10*F10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"f":"=G10/$G$15","bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"CAP-07","b":true,"al":"center"},{"c":"B11","v":"رسوم توصيل المرافق العامة (عدادات الكهرباء، المياه، والصرف)"},{"c":"C11","v":"مقطوعية","al":"center"},{"c":"D11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":320000,"f":"=ROUND(D11*E11*F11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=G11/$G$15","al":"center","nf":"0.00%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"CAP-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"أتعاب التصميم الهندسي، رخصة البناء، الإشراف، والتأمين العشري","bg":"#F8FAFC"},{"c":"C12","v":"نسبة من الإنشاء","bg":"#F8FAFC","al":"center"},{"c":"D12","v":12580800,"f":"=SUM(G7:G10)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0.045,"f":"=الافتراضات_وملخص_الجدوى!C12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"F12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":566136,"f":"=ROUND(D12*E12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"f":"=G12/$G$15","bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"CAP-09","b":true,"al":"center"},{"c":"B13","v":"مصاريف التسويق العقاري، مركز المبيعات، وعمولات البيع"},{"c":"C13","v":"نسبة من المبيعات","al":"center"},{"c":"D13","v":27528000,"f":"=H25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0.025,"f":"=الافتراضات_وملخص_الجدوى!C13","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"F13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":688200,"f":"=ROUND(D13*E13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0,"f":"=G13/$G$15","al":"center","nf":"0.00%"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"CAP-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"مخصص احتياطي الطوارئ وفروق أسعار مواد البناء (Contingency)","bg":"#F8FAFC"},{"c":"C14","v":"نسبة من الإنشاء","bg":"#F8FAFC","al":"center"},{"c":"D14","v":12580800,"f":"=SUM(G7:G10)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.05,"f":"=الافتراضات_وملخص_الجدوى!C14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"F14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":629040,"f":"=ROUND(D14*E14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"f":"=G14/$G$15","bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي التكلفة الاستثمارية الكلية للتطوير شاملة الأرض والإنشاءات (Total Development Cost — TDC)","bg":"#D1FAE5","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G15","v":21668876,"f":"=SUM(G5:G14)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0,"f":"=SUM(H5:H14)","bg":"#D1FAE5","b":true,"al":"center","nf":"0.00%"}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""}]},{"r":17,"h":39.0,"cells":[{"c":"A17","v":"ثانياً: جدول فرز الوحدات العقارية والتسعير البيعي وإجمالي المبيعات (Unit Mix & Gross Development Value — GDV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"كود الفئة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B18","v":"نوع الوحدة العقارية المفرزة وموقعها بالمبنى","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C18","v":"عدد الوحدات","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D18","v":"مساحة الوحدة (م²)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E18","v":"سعر المتر البيعي (ر.س)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F18","v":"إجمالي المساحة البيعية (م²)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G18","v":"سعر بيع الوحدة (ر.س)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H18","v":"إجمالي إيراد الفئة (ر.س)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"REV-01","b":true,"al":"center"},{"c":"B19","v":"معارض تجارية بالدور الأرضي على الشارع الرئيسي (واجهة مزدوجة)"},{"c":"C19","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D19","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":480,"f":"=ROUND(C19*D19,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":1200000,"f":"=ROUND(D19*E19,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":4800000,"f":"=ROUND(C19*G19,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":37.0,"cells":[{"c":"A20","v":"REV-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"مكاتب إدارية وعيادات بدور الميزانين التجاري","bg":"#F8FAFC"},{"c":"C20","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D20","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":380,"f":"=ROUND(C20*D20,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":617500,"f":"=ROUND(D20*E20,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":2470000,"f":"=ROUND(C20*G20,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"REV-03","b":true,"al":"center"},{"c":"B21","v":"شقق سكنية نموذج (A) — 3 غرف نوم وصالة (الأدوار الأول للرابع)"},{"c":"C21","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D21","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":1980,"f":"=ROUND(C21*D21,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":693000,"f":"=ROUND(D21*E21,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":8316000,"f":"=ROUND(C21*G21,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"REV-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"شقق سكنية نموذج (B) — 4 غرف نوم ومجلس (الأدوار الأول للرابع)","bg":"#F8FAFC"},{"c":"C22","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D22","v":190,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":4150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":2280,"f":"=ROUND(C22*D22,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":788500,"f":"=ROUND(D22*E22,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":9462000,"f":"=ROUND(C22*G22,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":37.0,"cells":[{"c":"A23","v":"REV-05","b":true,"al":"center"},{"c":"B23","v":"وحدات بنتهاوس علوي فاخر مع تراس خاص (دور الملحق العلوي)"},{"c":"C23","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D23","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":4600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":500,"f":"=ROUND(C23*D23,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":1150000,"f":"=ROUND(D23*E23,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":2300000,"f":"=ROUND(C23*G23,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":37.0,"cells":[{"c":"A24","v":"REV-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"مواقف سيارات إضافية مفرزة وغرف تخزين بالقبو (تباع للملاك)","bg":"#F8FAFC"},{"c":"C24","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D24","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":90,"f":"=ROUND(C24*D24,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":30000,"f":"=ROUND(D24*E24,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":180000,"f":"=ROUND(C24*G24,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":25,"h":42.0,"cells":[{"c":"A25","v":"إجمالي الوحدات والمساحات البيعية وإجمالي إيرادات المبيعات (GDV)","bg":"#D1FAE5","b":true,"cs":2},{"skip":true},{"c":"C25","v":40,"f":"=SUM(C19:C24)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D25","v":139.166667,"f":"=AVERAGE(D19:D24)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":4821.015762,"f":"=H25/F25","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":5710,"f":"=SUM(F19:F24)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":688200,"f":"=H25/C25","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":27528000,"f":"=SUM(H19:H24)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"التدفقات_النقدية_و_IRR_NPV","maxRow":15,"maxCol":12,"colWidths":[6.0,40.0,15.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول التدفقات النقدية الربع سنوية للمشروع العقاري وحساب IRR و NPV وفترة الاسترداد (8 Quarters Cash Flow)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يوزع هذا الجدول التدفقات الداخلة من البيع على الخارطة والتدفقات الخارجة للأرض والإنشاءات على مدار 8 أرباع سنوية (24 شهراً)","bg":"#F8FAFC","fg":"#334155","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"نموذج التدفقات النقدية الربع سنوية (Quarterly Cash Flow Statement — Q1 to Q8) ومؤشرات القيمة الزمنية للنقود","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان التدفقات النقدية الواردة والخارجة للمشروع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الإجمالي الكلي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الربع 1 (Q1)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الربع 2 (Q2)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الربع 3 (Q3)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الربع 4 (Q4)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الربع 5 (Q5)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الربع 6 (Q6)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الربع 7 (Q7)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الربع 8 (Q8)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"مؤشر الأداء","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B5","v":"نسب تحصيل دفعات البيع على الخارطة والتسليم (Sales Collection %)","bg":"#F8FAFC"},{"c":"C5","v":1,"f":"=SUM(D5:K5)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00%"},{"c":"D5","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E5","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"F5","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"G5","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"H5","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"I5","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"J5","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"K5","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"L5","v":"توزيع التحصيل","bg":"#F8FAFC","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"إجمالي التدفقات النقدية الداخلة من المبيعات (Total Cash Inflows)","b":true},{"c":"C6","v":27528000,"f":"=SUM(D6:K6)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":1376400,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*D5,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":2752800,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*E5,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":4129200,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*F5,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":4129200,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*G5,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":4129200,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*H5,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":4129200,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*I5,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":4129200,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*J5,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":2752800,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*K5,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":27528000,"f":"=C6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","al":"center"},{"c":"B7","v":"دفعات الاستحواذ على الأرض والضريبة والسعي (Land Acquisition)","bg":"#F8FAFC"},{"c":"C7","v":6884700,"f":"=SUM(D7:K7)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":6884700,"f":"=ROUND((موازنة_التكاليف_وإيراد_البيع!$G$5+موازنة_التكاليف_وإيراد_البيع!$G$6)*1,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0,"f":"=ROUND((موازنة_التكاليف_وإيراد_البيع!$G$5+موازنة_التكاليف_وإيراد_البيع!$G$6)*0,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"f":"=ROUND((موازنة_التكاليف_وإيراد_البيع!$G$5+موازنة_التكاليف_وإيراد_البيع!$G$6)*0,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0,"f":"=ROUND((موازنة_التكاليف_وإيراد_البيع!$G$5+موازنة_التكاليف_وإيراد_البيع!$G$6)*0,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0,"f":"=ROUND((موازنة_التكاليف_وإيراد_البيع!$G$5+موازنة_التكاليف_وإيراد_البيع!$G$6)*0,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0,"f":"=ROUND((موازنة_التكاليف_وإيراد_البيع!$G$5+موازنة_التكاليف_وإيراد_البيع!$G$6)*0,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":0,"f":"=ROUND((موازنة_التكاليف_وإيراد_البيع!$G$5+موازنة_التكاليف_وإيراد_البيع!$G$6)*0,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":0,"f":"=ROUND((موازنة_التكاليف_وإيراد_البيع!$G$5+موازنة_التكاليف_وإيراد_البيع!$G$6)*0,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":"سداد بالربع الأول","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"al":"center"},{"c":"B8","v":"دفعات أعمال الحفر والهيكل والتشطيبات والمرافق (Hard Construction)"},{"c":"C8","v":12900800,"f":"=SUM(D8:K8)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":645040,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$11)*0.05,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":1548096,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$11)*0.12,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":2322144,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$11)*0.18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":2580160,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$11)*0.2,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":2322144,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$11)*0.18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":1806112,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$11)*0.14,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":1032064,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$11)*0.08,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":645040,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$11)*0.05,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":"منحنى S-Curve","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B9","v":"دفعات التصميم والتراخيص والتسويق والطوارئ (Soft & Marketing)","bg":"#F8FAFC"},{"c":"C9","v":1883376,"f":"=SUM(D9:K9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":282506.4,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$12:$G$14)*0.15,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":282506.4,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$12:$G$14)*0.15,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":226005.12,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$12:$G$14)*0.12,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":226005.12,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$12:$G$14)*0.12,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":226005.12,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$12:$G$14)*0.12,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":226005.12,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$12:$G$14)*0.12,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":226005.12,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$12:$G$14)*0.12,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":188337.6,"f":"=ROUND(SUM(موازنة_التكاليف_وإيراد_البيع!$G$12:$G$14)*0.1,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":"مصاريف إدارية","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#E2E8F0","b":true,"al":"center"},{"c":"B10","v":"إجمالي التدفقات النقدية الخارجة للتطوير (Total Cash Outflows)","bg":"#E2E8F0","b":true},{"c":"C10","v":21668876,"f":"=SUM(D10:K10)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":7812246.4,"f":"=SUM(D7:D9)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":1830602.4,"f":"=SUM(E7:E9)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":2548149.12,"f":"=SUM(F7:F9)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":2806165.12,"f":"=SUM(G7:G9)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":2548149.12,"f":"=SUM(H7:H9)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":2032117.12,"f":"=SUM(I7:I9)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":1258069.12,"f":"=SUM(J7:J9)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":833377.6,"f":"=SUM(K7:K9)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":21668876,"f":"=C10","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"bg":"#D1FAE5","b":true,"al":"center"},{"c":"B11","v":"صافي التدفق النقدي الربعي (Net Quarterly Cash Flow = In - Out)","bg":"#D1FAE5","b":true},{"c":"C11","v":5859124.0,"f":"=SUM(D11:K11)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":-6435846.4,"f":"=ROUND(D6-D10,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":922197.6,"f":"=ROUND(E6-E10,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":1581050.88,"f":"=ROUND(F6-F10,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":1323034.88,"f":"=ROUND(G6-G10,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":1581050.88,"f":"=ROUND(H6-H10,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":2097082.88,"f":"=ROUND(I6-I10,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":2871130.88,"f":"=ROUND(J6-J10,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":1919422.4,"f":"=ROUND(K6-K10,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":"صافي التدفق","bg":"#D1FAE5","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"التدفق النقدي التراكمي وتحديد أقصى عجز تمويلي (Cumulative Cash Flow)","b":true},{"c":"C12","v":5859124,"f":"=K12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":-6435846.4,"f":"=D11","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":-5513648.8,"f":"=ROUND(D12+E11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":-3932597.92,"f":"=ROUND(E12+F11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":-2609563.04,"f":"=ROUND(F12+G11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":-1028512.16,"f":"=ROUND(G12+H11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":1068570.72,"f":"=ROUND(H12+I11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":3939701.6,"f":"=ROUND(I12+J11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":5859124,"f":"=ROUND(J12+K11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":-6435846.4,"f":"=MIN(D12:K12)","bg":"#FEF9C3","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"صافي القيمة الحالية للتدفقات النقدية عند معدل الخصم الربعي (NPV)","bg":"#D1FAE5","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"L13","v":0,"f":"=ROUND(NPV(الافتراضات_وملخص_الجدوى!$C$11/4,D11:K11),2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"معدل العائد الداخلي الربع سنوي للتدفقات النقدية (Quarterly IRR %)","bg":"#D1FAE5","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"L14","v":0,"f":"=IRR(D11:K11)","bg":"#D1FAE5","b":true,"al":"center","nf":"0.00%"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"معدل العائد الداخلي السنوي المركب المكافئ (Annualized IRR %)","bg":"#D1FAE5","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"L15","v":0,"f":"=(1+L14)^4-1","bg":"#D1FAE5","b":true,"al":"center","nf":"0.00%"}]}]},{"name":"تحليل_الحساسية_ومؤشرات_الأداء","maxRow":23,"maxCol":8,"colWidths":[7.0,48.0,14.0,13.0,16.0,13.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل الحساسية ومخاطر السوق العقاري ومؤشرات تقييم جدوى المشروع (Sensitivity & Risk Analysis)","bg":"#0F172A","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":56.0,"cells":[{"c":"A2","v":"يختبر هذا الجدول متانة ربحية المشروع تحت 7 سيناريوهات لتغير أسعار البيع وتكاليف الإنشاءات (±10%) مع تقييم المعايير الاستثمارية","bg":"#F8FAFC","fg":"#334155","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: مصفوفة تحليل الحساسية واختبار الضغط المالي (Sensitivity Analysis Across 7 Market Scenarios)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"سيناريو السوق العقاري وتقلبات الأسعار والتكاليف","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"تغير سعر البيع %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"تغير تكلفة البناء %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"إجمالي التكلفة المعدل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي المبيعات المعدل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"صافي الربح المعدل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"العائد على التكلفة ROI %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"bg":"#D1FAE5","b":true,"al":"center"},{"c":"B5","v":"السيناريو الأساسي المتوازن (Base Case Scenario)","bg":"#D1FAE5","b":true},{"c":"C5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E5","v":21668876,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$G$15+SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$10)*D5,2)","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":27528000,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*(1+C5),2)","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":5859124,"f":"=ROUND(F5-E5,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":0.270394,"f":"=G5/E5","bg":"#DCFCE7","b":true,"al":"center","nf":"0.00%"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"سيناريو رواج السوق العقاري (+10% ارتفاع أسعار البيع)","bg":"#F8FAFC"},{"c":"C6","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E6","v":21668876,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$G$15+SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$10)*D6,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":30280800,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*(1+C6),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":8611924,"f":"=ROUND(F6-E6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0.397433,"f":"=G6/E6","bg":"#DCFCE7","b":true,"al":"center","nf":"0.00%"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"سيناريو وفر تكاليف المقاولات (-10% انخفاض تكلفة الإنشاءات)"},{"c":"C7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D7","v":-0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E7","v":20410796,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$G$15+SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$10)*D7,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":27528000,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*(1+C7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":7117204,"f":"=ROUND(F7-E7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0.348698,"f":"=G7/E7","bg":"#DCFCE7","b":true,"al":"center","nf":"0.00%"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"سيناريو التضخم المعتدل (+5% أسعار البيع مع +5% تكلفة الإنشاءات)","bg":"#F8FAFC"},{"c":"C8","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D8","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E8","v":22297916,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$G$15+SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$10)*D8,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":28904400,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*(1+C8),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":6606484,"f":"=ROUND(F8-E8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0.296283,"f":"=G8/E8","bg":"#DCFCE7","b":true,"al":"center","nf":"0.00%"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"سيناريو ارتفاع أسعار مواد البناء (+10% زيادة تكلفة الإنشاءات)"},{"c":"C9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D9","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E9","v":22926956,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$G$15+SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$10)*D9,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":27528000,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*(1+C9),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":4601044,"f":"=ROUND(F9-E9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0.200683,"f":"=G9/E9","bg":"#DCFCE7","b":true,"al":"center","nf":"0.00%"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"سيناريو هدوء الطلب العقاري (-10% خصم في أسعار البيع)","bg":"#F8FAFC"},{"c":"C10","v":-0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E10","v":21668876,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$G$15+SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$10)*D10,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":24775200,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*(1+C10),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":3106324,"f":"=ROUND(F10-E10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0.143354,"f":"=G10/E10","bg":"#DCFCE7","b":true,"al":"center","nf":"0.00%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"سيناريو الضغط الشديد المزدوج (-10% أسعار البيع مع +10% تكلفة الإنشاءات)"},{"c":"C11","v":-0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D11","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E11","v":22926956,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$G$15+SUM(موازنة_التكاليف_وإيراد_البيع!$G$7:$G$10)*D11,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":24775200,"f":"=ROUND(موازنة_التكاليف_وإيراد_البيع!$H$25*(1+C11),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":1848244,"f":"=ROUND(F11-E11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0.080614,"f":"=G11/E11","b":true,"al":"center","nf":"0.00%"}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""}]},{"r":13,"h":39.0,"cells":[{"c":"A13","v":"ثانياً: مصفوفة تقييم المعايير الفنية والمالية لدراسة الجدوى العقارية (Feasibility Governance Matrix)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":41.0,"cells":[{"c":"A14","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"معيار الحوكمة وتقييم الجدوى للمشروع العقاري","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"الحد القياسي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"قيمة المشروع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"الوزن النسبي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"النقاط المحققة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"حكم المطابقة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":1,"al":"center"},{"c":"B15","v":"نسبة تكلفة الأرض من إجمالي المبيعات المتوقعة (Land-to-GDV Ratio ≤ 35%)"},{"c":"C15","v":0.35,"in":true,"al":"center","nf":"0.00%"},{"c":"D15","v":0.250098,"f":"=(موازنة_التكاليف_وإيراد_البيع!G5+موازنة_التكاليف_وإيراد_البيع!G6)/موازنة_التكاليف_وإيراد_البيع!H25","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"E15","v":"نسبة مئوية","al":"center"},{"c":"F15","v":15,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":15,"f":"=IF(D15<=C15,F15,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":"محقق للمعيار","f":"=IF(D15<=C15,\"محقق للمعيار\",\"دون المعيار\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"العائد على إجمالي تكلفة التطوير في السيناريو الأساسي (Base ROI ≥ 22%)","bg":"#F8FAFC"},{"c":"C16","v":0.22,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"D16","v":0.270394,"f":"=الافتراضات_وملخص_الجدوى!C21","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"E16","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"F16","v":15,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":15,"f":"=IF(D16>=C16,F16,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":"محقق للمعيار","f":"=IF(D16>=C16,\"محقق للمعيار\",\"دون المعيار\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":3,"al":"center"},{"c":"B17","v":"هامش الربح الصافي من إجمالي المبيعات (Net Profit Margin ≥ 18%)"},{"c":"C17","v":0.18,"in":true,"al":"center","nf":"0.00%"},{"c":"D17","v":0.212842,"f":"=الافتراضات_وملخص_الجدوى!C22","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"E17","v":"نسبة مئوية","al":"center"},{"c":"F17","v":15,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":15,"f":"=IF(D17>=C17,F17,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":"محقق للمعيار","f":"=IF(D17>=C17,\"محقق للمعيار\",\"دون المعيار\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"نسبة مبيعات التعادل لاسترداد التكلفة الكلية (Break-Even Ratio ≤ 80%)","bg":"#F8FAFC"},{"c":"C18","v":0.8,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"D18","v":0.787158,"f":"=الافتراضات_وملخص_الجدوى!C26","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"E18","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"F18","v":15,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":15,"f":"=IF(D18<=C18,F18,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":"محقق للمعيار","f":"=IF(D18<=C18,\"محقق للمعيار\",\"دون المعيار\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":5,"al":"center"},{"c":"B19","v":"تفوق معدل العائد الداخلي السنوي على تكلفة التمويل (IRR ≥ 15%)"},{"c":"C19","v":0.15,"in":true,"al":"center","nf":"0.00%"},{"c":"D19","v":0,"f":"=الافتراضات_وملخص_الجدوى!C24","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"E19","v":"سنوياً","al":"center"},{"c":"F19","v":15,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G19","v":0,"f":"=IF(D19>=C19,F19,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":"دون المعيار","f":"=IF(D19>=C19,\"محقق للمعيار\",\"دون المعيار\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"نسبة أقصى انكشاف نقدي إلى إجمالي تكلفة التطوير (Peak Equity ≤ 50%)","bg":"#F8FAFC"},{"c":"C20","v":0.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"D20","v":0.297009,"f":"=الافتراضات_وملخص_الجدوى!C25/الافتراضات_وملخص_الجدوى!C18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"E20","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"F20","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G20","v":10,"f":"=IF(D20<=C20,F20,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":"محقق للمعيار","f":"=IF(D20<=C20,\"محقق للمعيار\",\"دون المعيار\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":7,"al":"center"},{"c":"B21","v":"تحقيق ربح موجب في سيناريو انخفاض أسعار البيع 10% (Stress Profit > 0)"},{"c":"C21","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":3106324,"f":"=G10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":"ر.س / جنيه","al":"center"},{"c":"F21","v":10,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":10,"f":"=IF(D21>=C21,F21,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":"محقق للمعيار","f":"=IF(D21>=C21,\"محقق للمعيار\",\"دون المعيار\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B22","v":"تضمين مخصص احتياطي طوارئ للإنشاءات لا يقل عن 5% (Contingency ≥ 5%)","bg":"#F8FAFC"},{"c":"C22","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"D22","v":0.05,"f":"=الافتراضات_وملخص_الجدوى!C14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"E22","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"F22","v":5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":5,"f":"=IF(D22>=C22,F22,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H22","v":"محقق للمعيار","f":"=IF(D22>=C22,\"محقق للمعيار\",\"دون المعيار\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":23,"h":42.0,"cells":[{"c":"A23","v":"التقييم الكلي لجدوى المشروع العقاري وقرار اللجنة الاستثمارية","bg":"#D1FAE5","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F23","v":100,"f":"=SUM(F15:F22)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":85,"f":"=SUM(G15:G22)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H23","v":"مشروع مجدٍ استثمارياً (Go)","f":"=IF(G23>=85,\"مشروع مجدٍ استثمارياً (Go)\",\"يحتاج مراجعة (Hold)\")","bg":"#D1FAE5","b":true,"al":"center"}]}]}]}