{ "families": { "Inbound handling": [ 153, 154, 155, 156, 157, 158, 159, 160, 183, 184, 211, 212, 391, 392, 393, 914 ], "Outbound handling": [ 301, 302, 305, 306, 317, 318, 321, 322, 323, 330, 331, 340, 341, 343, 400, 410 ], "Consolidation": [ 350, 351 ], "Re-palletisation / split": [ 203, 204, 205, 206 ], "Returns": [ 171, 172 ], "Warehouse overhead (in-house / control)": [ 80, 201, 202, 255, 256, 544, 553, 700, 720, 750, 770, 800, 802, 803, 808, 810, 844, 851, 854, 885, 886, 970, 971, 972 ] }, "revenue_rows": 907521, "revenue_rows_by_system_logins": 0, "case_pick_rows_with_case_factor_share": 1.0, "units_8m": { "Inbound receipt": 117453.0, "Damaged-goods receipt": 940.0, "Unload / unpick": 2636.0, "Case pick": 2957408.25, "Pallet pick": 96590.0, "Consolidation": 278651.0, "Re-palletisation": 3176.0, "Pallet split": 1067.0, "Returns put-away": 9802.0 }, "family_cost_base_8m": { "Consolidation": 231608.21322841095, "Inbound handling": 1191251.4152035564, "Outbound handling": 2291490.7032994577, "Re-palletisation / split": 4998.094765119415, "Returns": 48460.27487687893, "Warehouse overhead (in-house / control)": 862423.7027036372 }, "family_total_incl_overhead_base_8m": { "Consolidation": 377844.4354525298, "Inbound handling": 1943401.3681359426, "Outbound handling": 3738326.0250750673, "Re-palletisation / split": 8153.865826003146, "Returns": 79057.84059855882 }, "overhead_share_of_labour": 0.14030487616500653, "paid_days_without_scan_share_of_labour": 0.2467227164181087, "labour_8m_by_basis_base_costs": { "scan_days": 4630232.4040770605, "headcount_base": 6146783.535088101 }, "service_cost_share": { "Inbound receipt": 0.3068239480808104, "Damaged-goods receipt": 0.0024555738141721524, "Unload / unpick": 0.0068860559299550985, "Case pick": 0.48921243479256604, "Pallet pick": 0.11896353296932562, "Consolidation": 0.06147026868534654, "Re-palletisation": 0.0009929402219998862, "Pallet split": 0.00033358539574114565, "Returns put-away": 0.012861660110083198 }, "ksa_billing_labour_rate_base": 51.04192437246655, "labour_total_8m": { "low": 4194706.853184728, "base": 6146783.535088101, "high": 8243207.923001215 }, "case_pick_rate_base": 2.1749661961135525, "case_pick_rate_vs_client_example": { "low": 0.5, "high": 0.8, "inside": false }, "pnl_8m_base": { "handling_revenue_sar": 13148199.871151678, "units_Inbound receipt": 117453.0, "units_Damaged-goods receipt": 940.0, "units_Unload / unpick": 2636.0, "units_Case pick": 2957408.0, "units_Pallet pick": 96590.0, "units_Consolidation": 278651.0, "units_Re-palletisation": 3176.0, "units_Pallet split": 1067.0, "units_Returns put-away": 9802.0, "labour_cost_sar": 6146783.535088101, "labour_cost_scan_days_sar": 4630232.4040770605, "labour_cost_paid_days_without_scan_sar": 1516551.1310110413, "other_opex_sar": 6146783.535088101, "ebit_sar": 854632.8009754757, "recoverable_labour_sar": 426323.0174696612, "labour_cost_optimised_sar": 5720460.51761844, "ebit_optimised_sar": 1280955.818445137, "ebit_margin": 0.0649999854999631, "ebit_margin_optimised": 0.09742442547254458, "labour_pct_of_revenue": 0.46750000725001845, "labour_pct_of_revenue_optimised": 0.43507556727743696, "fte_equivalent_avg": 161.1619925213675, "fte_recoverable_avg": 10.651808400285166, "fte_scan_days_avg": 115.17788461538461, "employee_ids_scanning_avg": 202.25 }, "pnl_annualised_base": { "handling_revenue_sar": 19722299.806727517, "labour_cost_sar": 9220175.302632153, "labour_cost_scan_days_sar": 6945348.606115591, "labour_cost_paid_days_without_scan_sar": 2274826.6965165623, "other_opex_sar": 9220175.302632153, "ebit_sar": 1281949.2014632137, "recoverable_labour_sar": 639484.5262044917, "labour_cost_optimised_sar": 8580690.77642766, "ebit_optimised_sar": 1921433.7276677056 }, "cost_per_unit_8m": { "outbound_labour_per_case_shipped_sar": 0.5037425732175519, "case_pick_labour_per_loose_case_sar": 1.016796696683086, "pallet_pick_labour_per_pallet_sar": 7.5705879048738085, "receipt_labour_per_pallet_received_sar": 16.057319883134973, "all_labour_per_case_shipped_sar": 0.828284246533683, "outbound_worked_time_labour_per_case_shipped_sar": 0.3794578371778695, "case_pick_worked_time_labour_per_loose_case_sar": 0.7659298536324753, "pallet_pick_worked_time_labour_per_pallet_sar": 5.702751892101265, "receipt_worked_time_labour_per_pallet_received_sar": 12.095614303173406, "cases_shipped": 7421104.0, "loose_cases_picked": 2957408.0, "loose_share_of_cases_shipped": 0.39851321312839705, "case_pick_lines": 397206.0, "pallets_picked": 96590.0, "pallets_received": 117453.0 }, "outbound_split_check": { "picking_scans": 516761, "linked_share": 0.9995781415393189, "case_share_by_pick_time": 0.8009238039162174, "case_share_by_billed_lines": 0.8043929071924438, "median_pick_seconds": { "400": 73.0, "410": 81.0 } }, "mc_median_recoverable_by_standard": { "lenient_p60": 627101.968813491, "median_p50": 635176.0699864689, "tight_p40": 637405.5029382308 }, "mc_sensitivity_spearman": { "target_percentile": 0.7404590315063612, "capture_rate": 0.5937560243902409, "basic_salary": 0.13406306840252272, "total_wage": 0.10235115395004615, "saudi_share_of_operatives": 0.08166902429076096, "housing_pct_of_basic": 0.06980648871225954, "food_allowance": 0.06570523357220934, "storekeeper_basic_salary": 0.06407964966718598, "idle_cap_min": -0.06237382655901868, "recruitment_visa_amortised": 0.04669029556361182 }, "mc_labour_cost_median_by_basis": { "all_ids": 11280632.832828116, "headcount_base": 9216076.704933137, "scan_days": 6922201.789801141 }, "mc_summary": { "labour_cost_annual_sar": { "p10": 6838024.115422372, "p50": 9214393.945762485, "p90": 11415787.297002373 }, "recoverable_labour_annual_sar": { "p10": 491647.3307243111, "p50": 633748.8128433148, "p90": 805806.2642147605 }, "recoverable_pct_of_labour": { "p10": 0.050700129416772606, "p50": 0.06964932375369073, "p90": 0.09860369758707908 }, "recoverable_hours_annual": { "p10": 20266.557905724305, "p50": 25885.340723572946, "p90": 32590.562602414426 }, "fte_recoverable": { "p10": 8.276441305277407, "p50": 10.570613930889682, "p90": 13.322191018784373 }, "handling_revenue_annual_sar": { "p10": 14450509.079805246, "p50": 19752304.32562547, "p90": 24831117.226670362 }, "ebit_annual_sar": { "p10": 892421.5272235258, "p50": 1319605.5878278692, "p90": 1869058.6218940958 }, "ebit_optimised_annual_sar": { "p10": 1499837.9544420408, "p50": 1968755.4353661616, "p90": 2535304.908653766 }, "ebit_margin": { "p10": 0.051939001877128896, "p50": 0.06761569815225096, "p90": 0.08560038193678077 }, "ebit_margin_optimised": { "p10": 0.0828361055322381, "p50": 0.10117874439054501, "p90": 0.12147581499961264 }, "labour_pct_of_revenue": { "p10": 0.4146620705302813, "p50": 0.4665625406555202, "p90": 0.517200758971131 }, "labour_pct_of_revenue_optimised": { "p10": 0.3824725121900339, "p50": 0.43349854751811473, "p90": 0.48003241688085957 } }, "scenarios": { "Conservative": { "cost_parameters": "low", "paid_time_basis": "scan_days", "idle_cap_min": 30, "standard": "lenient_p60", "target_percentile": 0.6, "capture_rate": 0.5, "labour_cost_annual_sar": 4742559.158551045, "recoverable_labour_annual_sar": 218739.79854732705, "recoverable_pct_of_labour": 0.046122734843049774, "recoverable_hours_annual": 13068.460864615343, "fte_recoverable": 5.328367895437522, "handling_revenue_annual_sar": 12350414.475393346, "ebit_annual_sar": 494016.5790157338, "ebit_optimised_annual_sar": 712756.377563061, "ebit_margin": 0.04, "ebit_margin_optimised": 0.05771113017973111, "labour_pct_of_revenue": 0.384, "labour_pct_of_revenue_optimised": 0.36628886982026887, "fte_paid": 115.17788461538461, "recoverable_labour_annual_usd": 58330.61294595388 }, "Base": { "cost_parameters": "base", "paid_time_basis": "headcount_base", "idle_cap_min": 30, "standard": "median_p50", "target_percentile": 0.75, "capture_rate": 0.7, "labour_cost_annual_sar": 9220175.302632153, "recoverable_labour_annual_sar": 639484.5262044917, "recoverable_pct_of_labour": 0.06935708977484771, "recoverable_hours_annual": 26082.070767100726, "fte_recoverable": 10.651808400285166, "handling_revenue_annual_sar": 19722300.11258214, "ebit_annual_sar": 1281949.5073178392, "ebit_optimised_annual_sar": 1921434.0335223312, "ebit_margin": 0.065, "ebit_margin_optimised": 0.0974244394697413, "labour_pct_of_revenue": 0.4675, "labour_pct_of_revenue_optimised": 0.43507556053025875, "fte_paid": 161.1619925213675, "recoverable_labour_annual_usd": 170529.20698786445 }, "Stretch": { "cost_parameters": "high", "paid_time_basis": "all_ids", "idle_cap_min": 30, "standard": "tight_p40", "target_percentile": 0.9, "capture_rate": 0.9, "labour_cost_annual_sar": 15150673.442065578, "recoverable_labour_annual_sar": 1578771.140598845, "recoverable_pct_of_labour": 0.10420468414396779, "recoverable_hours_annual": 48038.929787227506, "fte_recoverable": 19.66737379996297, "handling_revenue_annual_sar": 28056802.670491815, "ebit_annual_sar": 2805680.2670491817, "ebit_optimised_annual_sar": 4384451.407648027, "ebit_margin": 0.1, "ebit_margin_optimised": 0.15627052943774258, "labour_pct_of_revenue": 0.5399999999999999, "labour_pct_of_revenue_optimised": 0.4837294705622573, "fte_paid": 198.66728988603987, "recoverable_labour_annual_usd": 421005.63749302534 } }, "files": [ "/mnt/attach/outputs/Binzagr_Data/03_Simulated/data/sim_rate_card.parquet", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/csv/sim_rate_card.csv", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/data/sim_jeddah_pnl_monthly.parquet", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/csv/sim_jeddah_pnl_monthly.csv", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/data/sim_jeddah_pnl_by_wh_month.parquet", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/csv/sim_jeddah_pnl_by_wh_month.csv", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/data/sim_cost_per_unit_wh_month.parquet", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/csv/sim_cost_per_unit_wh_month.csv", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/data/sim_scenarios.parquet", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/csv/sim_scenarios.csv", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/data/sim_monte_carlo_draws.parquet", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/csv/sim_monte_carlo_draws.csv", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/data/sim_monte_carlo_summary.parquet", "/mnt/attach/outputs/Binzagr_Data/03_Simulated/csv/sim_monte_carlo_summary.csv" ] }