{"slug":"advance-payment-guarantee-and-recovery-schedule-sheet","sheets":[{"name":"جدول استرداد الدفعة المقدمة APG","maxRow":33,"maxCol":10,"colWidths":[8.0,28.0,16.0,24.0,14.0,15.0,24.0,13.0,13.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تتبع واستهلاك الدفعة المقدمة لعقود المقاولات وفق فيديك 14.2 ونظام المنافسات والمشتريات","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":56.0,"cells":[{"c":"A2","v":"حساب آلي لنسب الاستقطاع من المستخلصات الشهرية، متابعة الرصيد المتبقي، والتوافق مع خطاب الضمان البنكي","bg":"#0F172A","fg":"#E2E8F0","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":13.9,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي الدفعة المقدمة المنصرفة","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي المبالغ المستردة حتى تاريخه","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"رصيد الدفعة المقدمة المتبقي بذمة المقاول","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"I4","v":"نسبة اكتمال الاسترداد","bg":"#D1FAE5","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":44.0,"cells":[{"c":"A5","v":2500000,"f":"=D12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0\" ر.س\"","cs":2},{"skip":true},{"c":"C5","v":0,"f":"=H33","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0\" ر.س\"","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":0,"f":"=I33","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0\" ر.س\"","cs":3},{"skip":true},{"skip":true},{"c":"I5","v":0,"f":"=H33/A5","bg":"#D1FAE5","fg":"#166534","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"10.0% من قيمة العقد الأصلية","bg":"#F8FAFC","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"C6","v":"مستقطعة من المستخلصات 1 إلى 14","bg":"#F8FAFC","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F6","v":"القيمة الحالية لخطاب الضمان البنكي","bg":"#F8FAFC","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"I6","v":"جاري الاستقطاع الشهري","f":"=IF(I5>=1,\"مسترد بالكامل 100%\",\"جاري الاستقطاع الشهري\")","bg":"#D1FAE5","fg":"#475569","al":"center","cs":2},{"skip":true}]},{"r":7,"h":13.9,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: محددات العقد وشروط صرف واسترداد الدفعة المقدمة (Subcontract / Main Contract Terms)","bg":"#064E3B","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":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان البند التعاقدي / المالي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الرمز","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"القيمة التعاقدية","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"الوحدة","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"المرجعية النظامية","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"ملاحظات التطبيق المحاسبي والمصرفي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":1,"bg":"#F1F5F9","al":"center"},{"c":"B10","v":"قيمة عقد المقاولة الإجمالية المعتمدة","bg":"#F1F5F9","b":true},{"c":"C10","v":"Contract_Sum","bg":"#F1F5F9","al":"center"},{"c":"D10","v":25000000,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":"ريال سعودي","bg":"#F1F5F9","al":"center"},{"c":"F10","v":"وثيقة العقد الرسمية","bg":"#F1F5F9","al":"center"},{"c":"G10","v":"القيمة الخاضعة لاستقطاع الدفعة","bg":"#F1F5F9","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":2,"al":"center"},{"c":"B11","v":"نسبة الدفعة المقدمة المصروفة للمقاول","b":true},{"c":"C11","v":"AP_Rate","al":"center"},{"c":"D11","v":0.1,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"E11","v":"%","al":"center"},{"c":"F11","v":"المادة 76 من نظام المنافسات","al":"center"},{"c":"G11","v":"10% تصرف مقابل خطاب ضمان بنكي","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":3,"bg":"#F1F5F9","al":"center"},{"c":"B12","v":"إجمالي قيمة الدفعة المقدمة المصروفة","bg":"#F1F5F9","b":true},{"c":"C12","v":"AP_Amount","bg":"#F1F5F9","al":"center"},{"c":"D12","v":2500000,"f":"=D10*D11","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":"ريال سعودي","bg":"#F1F5F9","al":"center"},{"c":"F12","v":"قيمة العقد * نسبة الدفعة","bg":"#F1F5F9","al":"center"},{"c":"G12","v":"أصل المبلغ الواجب استرداده بالكامل","bg":"#F1F5F9","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"al":"center"},{"c":"B13","v":"نسبة الإنجاز التراكمية لبدء الاسترداد","b":true},{"c":"C13","v":"Start_Threshold","al":"center"},{"c":"D13","v":0.1,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"E13","v":"%","al":"center"},{"c":"F13","v":"FIDIC Clause 14.2","al":"center"},{"c":"G13","v":"يبدأ الاستقطاع عند بلوغ الإنجاز 10%","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"bg":"#F1F5F9","al":"center"},{"c":"B14","v":"نسبة الإنجاز التراكمية لاكتمال الاسترداد","bg":"#F1F5F9","b":true},{"c":"C14","v":"End_Threshold","bg":"#F1F5F9","al":"center"},{"c":"D14","v":0.8,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"E14","v":"%","bg":"#F1F5F9","al":"center"},{"c":"F14","v":"FIDIC Clause 14.2","bg":"#F1F5F9","al":"center"},{"c":"G14","v":"يجب استرداد الدفعة بالكامل عند 80% إنجاز","bg":"#F1F5F9","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":6,"al":"center"},{"c":"B15","v":"نسبة الاستقطاع المطبقة من كل مستخلص","b":true},{"c":"C15","v":"Recovery_Rate","al":"center"},{"c":"D15","v":0.142857,"f":"=D11/(D14-D13)","b":true,"al":"center","nf":"0.000%"},{"c":"E15","v":"%","al":"center"},{"c":"F15","v":"AP_Rate / (End - Start)","al":"center"},{"c":"G15","v":"تستقطع 14.286% من قيمة الأعمال بكل مستخلص","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"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":""},{"c":"I16","v":""},{"c":"J16","v":""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"ثانياً: جدول استرداد الدفعة المقدمة عبر المستخلصات الشهرية IPCs (Amortization Schedule)","bg":"#064E3B","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":18,"h":40.0,"cells":[{"c":"A18","v":"م","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B18","v":"رقم المستخلص / البيان","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C18","v":"تاريخ الاعتماد","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D18","v":"قيمة الأعمال المنجزة (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E18","v":"نسبة الإنجاز %","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F18","v":"نسبة الاستقطاع %","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G18","v":"مبلغ الاستقطاع الشهري (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H18","v":"المسترد التراكمي (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I18","v":"رصيد الدفعة المتبقي (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J18","v":"حالة الاسترداد الكودية","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":1,"b":true,"al":"center"},{"c":"B19","v":"مستخلص جاري رقم 01","b":true},{"c":"C19","v":"2025/04/30م","al":"center"},{"c":"D19","v":1250000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":0,"f":"=SUM($D$19:D19)/$D$10","al":"center","nf":"0.0%"},{"c":"F19","v":0,"f":"=IF(E19<$D$13, 0, $D$15)","al":"center","nf":"0.00%"},{"c":"G19","v":0,"f":"=MIN(D19*F19, $D$12)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":0,"f":"=SUM($G$19:G19)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":0,"f":"=$D$12-H19","b":true,"al":"center","nf":"#,##0.00"},{"c":"J19","v":"مسترد بالكامل 100%","f":"=IF(I19<=0,\"مسترد بالكامل 100%\",IF(F19>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":2,"bg":"#F1F5F9","b":true,"al":"center"},{"c":"B20","v":"مستخلص جاري رقم 02","bg":"#F1F5F9","b":true},{"c":"C20","v":"2025/05/31م","bg":"#F1F5F9","al":"center"},{"c":"D20","v":1500000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"E20","v":0,"f":"=SUM($D$19:D20)/$D$10","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"F20","v":0,"f":"=IF(E20<$D$13, 0, IF(H19>=$D$12, 0, $D$15))","bg":"#F1F5F9","al":"center","nf":"0.00%"},{"c":"G20","v":0,"f":"=MIN(D20*F20, $D$12-H19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":0,"f":"=SUM($G$19:G20)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":0,"f":"=$D$12-H20","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J20","v":"مسترد بالكامل 100%","f":"=IF(I20<=0,\"مسترد بالكامل 100%\",IF(F20>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","bg":"#F1F5F9","al":"center"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":3,"b":true,"al":"center"},{"c":"B21","v":"مستخلص جاري رقم 03","b":true},{"c":"C21","v":"2025/06/30م","al":"center"},{"c":"D21","v":1850000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":0,"f":"=SUM($D$19:D21)/$D$10","al":"center","nf":"0.0%"},{"c":"F21","v":0,"f":"=IF(E21<$D$13, 0, IF(H20>=$D$12, 0, $D$15))","al":"center","nf":"0.00%"},{"c":"G21","v":0,"f":"=MIN(D21*F21, $D$12-H20)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":0,"f":"=SUM($G$19:G21)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I21","v":0,"f":"=$D$12-H21","b":true,"al":"center","nf":"#,##0.00"},{"c":"J21","v":"مسترد بالكامل 100%","f":"=IF(I21<=0,\"مسترد بالكامل 100%\",IF(F21>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":4,"bg":"#F1F5F9","b":true,"al":"center"},{"c":"B22","v":"مستخلص جاري رقم 04","bg":"#F1F5F9","b":true},{"c":"C22","v":"2025/07/31م","bg":"#F1F5F9","al":"center"},{"c":"D22","v":2100000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"E22","v":0,"f":"=SUM($D$19:D22)/$D$10","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"F22","v":0,"f":"=IF(E22<$D$13, 0, IF(H21>=$D$12, 0, $D$15))","bg":"#F1F5F9","al":"center","nf":"0.00%"},{"c":"G22","v":0,"f":"=MIN(D22*F22, $D$12-H21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H22","v":0,"f":"=SUM($G$19:G22)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I22","v":0,"f":"=$D$12-H22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J22","v":"مسترد بالكامل 100%","f":"=IF(I22<=0,\"مسترد بالكامل 100%\",IF(F22>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","bg":"#F1F5F9","al":"center"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":5,"b":true,"al":"center"},{"c":"B23","v":"مستخلص جاري رقم 05","b":true},{"c":"C23","v":"2025/08/31م","al":"center"},{"c":"D23","v":2200000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E23","v":0,"f":"=SUM($D$19:D23)/$D$10","al":"center","nf":"0.0%"},{"c":"F23","v":0,"f":"=IF(E23<$D$13, 0, IF(H22>=$D$12, 0, $D$15))","al":"center","nf":"0.00%"},{"c":"G23","v":0,"f":"=MIN(D23*F23, $D$12-H22)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":0,"f":"=SUM($G$19:G23)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I23","v":0,"f":"=$D$12-H23","b":true,"al":"center","nf":"#,##0.00"},{"c":"J23","v":"مسترد بالكامل 100%","f":"=IF(I23<=0,\"مسترد بالكامل 100%\",IF(F23>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","al":"center"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":6,"bg":"#F1F5F9","b":true,"al":"center"},{"c":"B24","v":"مستخلص جاري رقم 06","bg":"#F1F5F9","b":true},{"c":"C24","v":"2025/09/30م","bg":"#F1F5F9","al":"center"},{"c":"D24","v":2300000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"E24","v":0,"f":"=SUM($D$19:D24)/$D$10","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"F24","v":0,"f":"=IF(E24<$D$13, 0, IF(H23>=$D$12, 0, $D$15))","bg":"#F1F5F9","al":"center","nf":"0.00%"},{"c":"G24","v":0,"f":"=MIN(D24*F24, $D$12-H23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H24","v":0,"f":"=SUM($G$19:G24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I24","v":0,"f":"=$D$12-H24","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J24","v":"مسترد بالكامل 100%","f":"=IF(I24<=0,\"مسترد بالكامل 100%\",IF(F24>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","bg":"#F1F5F9","al":"center"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":7,"b":true,"al":"center"},{"c":"B25","v":"مستخلص جاري رقم 07","b":true},{"c":"C25","v":"2025/10/31م","al":"center"},{"c":"D25","v":2150000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E25","v":0,"f":"=SUM($D$19:D25)/$D$10","al":"center","nf":"0.0%"},{"c":"F25","v":0,"f":"=IF(E25<$D$13, 0, IF(H24>=$D$12, 0, $D$15))","al":"center","nf":"0.00%"},{"c":"G25","v":0,"f":"=MIN(D25*F25, $D$12-H24)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H25","v":0,"f":"=SUM($G$19:G25)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I25","v":0,"f":"=$D$12-H25","b":true,"al":"center","nf":"#,##0.00"},{"c":"J25","v":"مسترد بالكامل 100%","f":"=IF(I25<=0,\"مسترد بالكامل 100%\",IF(F25>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","al":"center"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":8,"bg":"#F1F5F9","b":true,"al":"center"},{"c":"B26","v":"مستخلص جاري رقم 08","bg":"#F1F5F9","b":true},{"c":"C26","v":"2025/11/30م","bg":"#F1F5F9","al":"center"},{"c":"D26","v":2000000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"E26","v":0,"f":"=SUM($D$19:D26)/$D$10","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"F26","v":0,"f":"=IF(E26<$D$13, 0, IF(H25>=$D$12, 0, $D$15))","bg":"#F1F5F9","al":"center","nf":"0.00%"},{"c":"G26","v":0,"f":"=MIN(D26*F26, $D$12-H25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H26","v":0,"f":"=SUM($G$19:G26)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I26","v":0,"f":"=$D$12-H26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J26","v":"مسترد بالكامل 100%","f":"=IF(I26<=0,\"مسترد بالكامل 100%\",IF(F26>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","bg":"#F1F5F9","al":"center"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":9,"b":true,"al":"center"},{"c":"B27","v":"مستخلص جاري رقم 09","b":true},{"c":"C27","v":"2025/12/31م","al":"center"},{"c":"D27","v":1950000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E27","v":0,"f":"=SUM($D$19:D27)/$D$10","al":"center","nf":"0.0%"},{"c":"F27","v":0,"f":"=IF(E27<$D$13, 0, IF(H26>=$D$12, 0, $D$15))","al":"center","nf":"0.00%"},{"c":"G27","v":0,"f":"=MIN(D27*F27, $D$12-H26)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H27","v":0,"f":"=SUM($G$19:G27)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I27","v":0,"f":"=$D$12-H27","b":true,"al":"center","nf":"#,##0.00"},{"c":"J27","v":"مسترد بالكامل 100%","f":"=IF(I27<=0,\"مسترد بالكامل 100%\",IF(F27>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","al":"center"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":10,"bg":"#F1F5F9","b":true,"al":"center"},{"c":"B28","v":"مستخلص جاري رقم 10","bg":"#F1F5F9","b":true},{"c":"C28","v":"2026/01/31م","bg":"#F1F5F9","al":"center"},{"c":"D28","v":1800000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"E28","v":0,"f":"=SUM($D$19:D28)/$D$10","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"F28","v":0,"f":"=IF(E28<$D$13, 0, IF(H27>=$D$12, 0, $D$15))","bg":"#F1F5F9","al":"center","nf":"0.00%"},{"c":"G28","v":0,"f":"=MIN(D28*F28, $D$12-H27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H28","v":0,"f":"=SUM($G$19:G28)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I28","v":0,"f":"=$D$12-H28","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J28","v":"مسترد بالكامل 100%","f":"=IF(I28<=0,\"مسترد بالكامل 100%\",IF(F28>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","bg":"#F1F5F9","al":"center"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":11,"b":true,"al":"center"},{"c":"B29","v":"مستخلص جاري رقم 11","b":true},{"c":"C29","v":"2026/02/28م","al":"center"},{"c":"D29","v":1550000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E29","v":0,"f":"=SUM($D$19:D29)/$D$10","al":"center","nf":"0.0%"},{"c":"F29","v":0,"f":"=IF(E29<$D$13, 0, IF(H28>=$D$12, 0, $D$15))","al":"center","nf":"0.00%"},{"c":"G29","v":0,"f":"=MIN(D29*F29, $D$12-H28)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H29","v":0,"f":"=SUM($G$19:G29)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I29","v":0,"f":"=$D$12-H29","b":true,"al":"center","nf":"#,##0.00"},{"c":"J29","v":"مسترد بالكامل 100%","f":"=IF(I29<=0,\"مسترد بالكامل 100%\",IF(F29>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","al":"center"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":12,"bg":"#F1F5F9","b":true,"al":"center"},{"c":"B30","v":"مستخلص جاري رقم 12","bg":"#F1F5F9","b":true},{"c":"C30","v":"2026/03/31م","bg":"#F1F5F9","al":"center"},{"c":"D30","v":1450000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"E30","v":0,"f":"=SUM($D$19:D30)/$D$10","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"F30","v":0,"f":"=IF(E30<$D$13, 0, IF(H29>=$D$12, 0, $D$15))","bg":"#F1F5F9","al":"center","nf":"0.00%"},{"c":"G30","v":0,"f":"=MIN(D30*F30, $D$12-H29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H30","v":0,"f":"=SUM($G$19:G30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I30","v":0,"f":"=$D$12-H30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J30","v":"مسترد بالكامل 100%","f":"=IF(I30<=0,\"مسترد بالكامل 100%\",IF(F30>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","bg":"#F1F5F9","al":"center"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":13,"b":true,"al":"center"},{"c":"B31","v":"مستخلص جاري رقم 13","b":true},{"c":"C31","v":"2026/04/30م","al":"center"},{"c":"D31","v":1500000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E31","v":0,"f":"=SUM($D$19:D31)/$D$10","al":"center","nf":"0.0%"},{"c":"F31","v":0,"f":"=IF(E31<$D$13, 0, IF(H30>=$D$12, 0, $D$15))","al":"center","nf":"0.00%"},{"c":"G31","v":0,"f":"=MIN(D31*F31, $D$12-H30)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H31","v":0,"f":"=SUM($G$19:G31)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I31","v":0,"f":"=$D$12-H31","b":true,"al":"center","nf":"#,##0.00"},{"c":"J31","v":"مسترد بالكامل 100%","f":"=IF(I31<=0,\"مسترد بالكامل 100%\",IF(F31>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","al":"center"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":14,"bg":"#F1F5F9","b":true,"al":"center"},{"c":"B32","v":"مستخلص جاري رقم 14","bg":"#F1F5F9","b":true},{"c":"C32","v":"2026/05/31م","bg":"#F1F5F9","al":"center"},{"c":"D32","v":1400000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"E32","v":0,"f":"=SUM($D$19:D32)/$D$10","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"F32","v":0,"f":"=IF(E32<$D$13, 0, IF(H31>=$D$12, 0, $D$15))","bg":"#F1F5F9","al":"center","nf":"0.00%"},{"c":"G32","v":0,"f":"=MIN(D32*F32, $D$12-H31)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H32","v":0,"f":"=SUM($G$19:G32)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I32","v":0,"f":"=$D$12-H32","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J32","v":"مسترد بالكامل 100%","f":"=IF(I32<=0,\"مسترد بالكامل 100%\",IF(F32>0,\"جاري الاستقطاع الشهري\",\"قبل حد بدء الاستقطاع\"))","bg":"#F1F5F9","al":"center"}]},{"r":33,"h":42.0,"cells":[{"c":"A33","v":"الإجمالي التراكمي للدفعة والمستخلصات","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D33","v":25000000,"f":"=SUM(D19:D32)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"E33","v":0,"f":"=E32","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"F33","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G33","v":0,"f":"=SUM(G19:G32)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H33","v":0,"f":"=H32","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I33","v":0,"f":"=I32","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J33","v":"اكتمال الاسترداد 100%","bg":"#E2E8F0","b":true,"al":"center"}]}]},{"name":"تخفيض خطاب الضمان البنكي LG","maxRow":22,"maxCol":8,"colWidths":[8.0,32.0,18.0,25.0,13.0,18.0,25.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول التخفيض الدوري لخطاب ضمان الدفعة المقدمة APG واحتساب وفورات العمولات البنكية","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":56.0,"cells":[{"c":"A2","v":"آلية التخفيض التدريجي لخطاب الضمان بما يعادل المبالغ المستردة فعلياً لتقليص التسهيلات والعمولات المصرفية","bg":"#0F172A","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":13.9,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"قيمة الضمان البنكي الابتدائية","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"قيمة الضمان البنكي الحالية المخفضة","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي التخفيض المحرر من التسهيلات","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"الوفر التراكمي في العمولات البنكية","bg":"#D1FAE5","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":44.0,"cells":[{"c":"A5","v":2500000,"f":"='جدول استرداد الدفعة المقدمة APG'!D12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0\" ر.س\"","cs":2},{"skip":true},{"c":"C5","v":0,"f":"=E22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0\" ر.س\"","cs":2},{"skip":true},{"c":"E5","v":0,"f":"=D22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0\" ر.س\"","cs":2},{"skip":true},{"c":"G5","v":0,"f":"=SUM(G17:G22)","bg":"#D1FAE5","fg":"#166534","b":true,"al":"center","nf":"#,##0\" ر.س\"","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"100% من أصل الدفعة المقدمة","bg":"#F8FAFC","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"C6","v":"تعادل الرصيد المتبقي بذمة المقاول","bg":"#F8FAFC","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E6","v":"مبالغ محررة من سقف التسهيلات الائتمانية","bg":"#F8FAFC","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"G6","v":"بناءً على عمولة سنوية 1.50%","bg":"#D1FAE5","fg":"#475569","al":"center","cs":2},{"skip":true}]},{"r":7,"h":13.9,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: بيانات خطاب ضمان الدفعة المقدمة والشروط المصرفية (Advance Payment LG Data)","bg":"#064E3B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان الضمان المصرفي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الرمز","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"البيانات المسجلة","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"الوحدة","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"المرجع التعاقدي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"ملاحظات خطاب البنك","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"bg":"#F1F5F9","al":"center"},{"c":"B10","v":"رقم خطاب الضمان البنكي الصادر","bg":"#F1F5F9","b":true},{"c":"C10","v":"LG_No","bg":"#F1F5F9","al":"center"},{"c":"D10","v":"APG-SA-2025-09882","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E10","v":"-","bg":"#F1F5F9","al":"center"},{"c":"F10","v":"أصل خطاب الضمان المودع","bg":"#F1F5F9","al":"center"},{"c":"G10","v":"غير مشروط وواجب الدفع عند أول طلب","bg":"#F1F5F9","cs":2},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":2,"al":"center"},{"c":"B11","v":"البنك التجاري المصدر للضمان","b":true},{"c":"C11","v":"Issuing_Bank","al":"center"},{"c":"D11","v":"مصرف الراجحي / إدارة التسهيلات","b":true,"al":"center"},{"c":"E11","v":"-","al":"center"},{"c":"F11","v":"المؤسسات المالية المعتمدة","al":"center"},{"c":"G11","v":"ساري المفعول في المملكة","cs":2},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":3,"bg":"#F1F5F9","al":"center"},{"c":"B12","v":"تاريخ إصدار خطاب الضمان","bg":"#F1F5F9","b":true},{"c":"C12","v":"Issue_Date","bg":"#F1F5F9","al":"center"},{"c":"D12","v":"2025/03/15م","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E12","v":"-","bg":"#F1F5F9","al":"center"},{"c":"F12","v":"تاريخ تحويل الدفعة المقدمة","bg":"#F1F5F9","al":"center"},{"c":"G12","v":"بداية سريان الغطاء المصرفي","bg":"#F1F5F9","cs":2},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"al":"center"},{"c":"B13","v":"تاريخ انتهاء الصلاحية المبدئي","b":true},{"c":"C13","v":"Expiry_Date","al":"center"},{"c":"D13","v":"2026/08/30م","b":true,"al":"center"},{"c":"E13","v":"-","al":"center"},{"c":"F13","v":"تاريخ الإنجاز التعاقدي للمشروع","al":"center"},{"c":"G13","v":"يجدد تلقائياً حتى اكتمال الاسترداد","cs":2},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"bg":"#F1F5F9","al":"center"},{"c":"B14","v":"نسبة عمولة البنك السنوية على الضمان","bg":"#F1F5F9","b":true},{"c":"C14","v":"Commission_Rate","bg":"#F1F5F9","al":"center"},{"c":"D14","v":0.015,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"0.00%"},{"c":"E14","v":"% سنوي","bg":"#F1F5F9","al":"center"},{"c":"F14","v":"اتفاقية التسهيلات الائتمانية","bg":"#F1F5F9","al":"center"},{"c":"G14","v":"1.50% سنوياً تحسب على الرصيد القائم","bg":"#F1F5F9","cs":2},{"skip":true}]},{"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":""},{"c":"H15","v":""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ثانياً: جدول مراحل التخفيض الدوري لقيمة الضمان والوفر المصرفي (Progressive Reduction Schedule)","bg":"#064E3B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"م","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B17","v":"مرحلة التخفيض / ربع سنوي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C17","v":"تاريخ طلب التخفيض","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"مبلغ التخفيض المعتمد (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"قيمة الضمان الجديدة (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"نسبة الضمان المتبقية %","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G17","v":"الوفر الربع سنوي بالعمولة (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H17","v":"حالة إشعار البنك بالتخفيض","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":1,"bg":"#F1F5F9","al":"center"},{"c":"B18","v":"المرحلة الأولى (بعد المستخلص 4)","bg":"#F1F5F9","b":true},{"c":"C18","v":"2025/07/31م","bg":"#F1F5F9","al":"center"},{"c":"D18","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!H22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!I22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":0,"f":"=E18/$A$5","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"G18","v":0,"f":"=(D18*$D$14)/4","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":"تم التخفيض واستلام الملحق","bg":"#F1F5F9","al":"center"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":2,"al":"center"},{"c":"B19","v":"المرحلة الثانية (بعد المستخلص 6)","b":true},{"c":"C19","v":"2025/09/30م","al":"center"},{"c":"D19","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!H24","b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!I24","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":0,"f":"=E19/$A$5","al":"center","nf":"0.0%"},{"c":"G19","v":0,"f":"=(D19*$D$14)/4","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":"تم التخفيض واستلام الملحق","al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":3,"bg":"#F1F5F9","al":"center"},{"c":"B20","v":"المرحلة الثالثة (بعد المستخلص 8)","bg":"#F1F5F9","b":true},{"c":"C20","v":"2025/11/30م","bg":"#F1F5F9","al":"center"},{"c":"D20","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!H26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!I26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":0,"f":"=E20/$A$5","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"G20","v":0,"f":"=(D20*$D$14)/4","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":"تم التخفيض واستلام الملحق","bg":"#F1F5F9","al":"center"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":4,"al":"center"},{"c":"B21","v":"المرحلة الرابعة (بعد المستخلص 10)","b":true},{"c":"C21","v":"2026/01/31م","al":"center"},{"c":"D21","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!H28","b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!I28","b":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":0,"f":"=E21/$A$5","al":"center","nf":"0.0%"},{"c":"G21","v":0,"f":"=(D21*$D$14)/4","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":"تم التخفيض واستلام الملحق","al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":5,"bg":"#F1F5F9","al":"center"},{"c":"B22","v":"المرحلة الختامية (بعد المستخلص 12)","bg":"#F1F5F9","b":true},{"c":"C22","v":"2026/03/31م","bg":"#F1F5F9","al":"center"},{"c":"D22","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!H30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E22","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!I30","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F22","v":0,"f":"=E22/$A$5","bg":"#F1F5F9","al":"center","nf":"0.0%"},{"c":"G22","v":0,"f":"=(D22*$D$14)/4","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H22","v":"استرداد كامل 100% وإلغاء الخطاب","bg":"#F1F5F9","al":"center"}]}]},{"name":"القيود المحاسبية والأثر المالي","maxRow":20,"maxCol":7,"colWidths":[8.0,14.0,46.0,22.0,13.0,18.0,40.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"دليل القيود المحاسبية للدفعة المقدمة والاستقطاعات وفق معيار IFRS 15 والنظام المالي","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":56.0,"cells":[{"c":"A2","v":"المعالجة المحاسبية القياسية لاستلام الدفعة، استقطاعها من المستخلصات، الإفراج عن الضمان، والأثر على قائمة المركز المالي","bg":"#0F172A","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":13.9,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"القيد الأول: استلام الدفعة المقدمة وإيداعها بالحساب البنكي (Initial Advance Cash Receipt)","bg":"#064E3B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"م","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"رقم الحساب","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"اسم الحساب المحاسبي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"مدين Debit (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"دائن Credit (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"مركز التكلفة / المشروع","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"شرح وتوجيه القيد المحاسبي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":1,"bg":"#F1F5F9","al":"center"},{"c":"B6","v":"10101","bg":"#F1F5F9","al":"center"},{"c":"C6","v":"حـ/ النقدية بالبنوك - الحساب الجاري للمشروع","bg":"#F1F5F9","b":true},{"c":"D6","v":2500000,"f":"='جدول استرداد الدفعة المقدمة APG'!D12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":0,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":"PRJ-2025-084","bg":"#F1F5F9","al":"center"},{"c":"G6","v":"إيداع الدفعة المقدمة المصروفة للمشروع","bg":"#F1F5F9"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":2,"al":"center"},{"c":"B7","v":"20401","al":"center"},{"c":"C7","v":"حـ/ التزامات العقود - دفعات مقدمة من العملاء (IFRS 15)","b":true},{"c":"D7","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":2500000,"f":"='جدول استرداد الدفعة المقدمة APG'!D12","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":"PRJ-2025-084","al":"center"},{"c":"G7","v":"إثبات التزام تعاقدي بأعمال لم تنجز بعد"}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"القيد الثاني: استحقاق المستخلص الشهري مع استقطاع الدفعة المقدمة وحجز الضمان (Monthly IPC Recognition)","bg":"#064E3B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"م","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"رقم الحساب","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C10","v":"اسم الحساب المحاسبي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"مدين Debit (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"دائن Credit (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"مركز التكلفة / المشروع","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"شرح وتوجيه القيد المحاسبي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":1,"al":"center"},{"c":"B11","v":"10301","al":"center"},{"c":"C11","v":"حـ/ العملاء - ذمم مدينة (صافي المستخلص المستحق)","b":true},{"c":"D11","v":1995000,"f":"='جدول استرداد الدفعة المقدمة APG'!D22 - 'جدول استرداد الدفعة المقدمة APG'!G22 - ('جدول استرداد الدفعة المقدمة APG'!D22*0.05)","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":"PRJ-2025-084","al":"center"},{"c":"G11","v":"المبلغ الصافي المحول لحساب المقاول"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":2,"bg":"#F1F5F9","al":"center"},{"c":"B12","v":"20401","bg":"#F1F5F9","al":"center"},{"c":"C12","v":"حـ/ التزامات العقود - استهلاك الدفعة المقدمة المستردة","bg":"#F1F5F9","b":true},{"c":"D12","v":0,"f":"='جدول استرداد الدفعة المقدمة APG'!G22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":0,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":"PRJ-2025-084","bg":"#F1F5F9","al":"center"},{"c":"G12","v":"تخفيض التزام الدفعة المقدمة بقيمة الاستقطاع","bg":"#F1F5F9"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":3,"al":"center"},{"c":"B13","v":"10305","al":"center"},{"c":"C13","v":"حـ/ محجوز الضمان لدى العملاء (Retention 5%)","b":true},{"c":"D13","v":105000,"f":"='جدول استرداد الدفعة المقدمة APG'!D22*0.05","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":"PRJ-2025-084","al":"center"},{"c":"G13","v":"استقطاع 5% ضمان أعمال يصرف عند الاستلام"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":4,"bg":"#F1F5F9","al":"center"},{"c":"B14","v":"40101","bg":"#F1F5F9","al":"center"},{"c":"C14","v":"حـ/ إيرادات عقود المقاولات المنجزة المعتمدة (Revenue)","bg":"#F1F5F9","b":true},{"c":"D14","v":0,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":2100000,"f":"='جدول استرداد الدفعة المقدمة APG'!D22","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":"PRJ-2025-084","bg":"#F1F5F9","al":"center"},{"c":"G14","v":"إجمالي قيمة الأعمال المنجزة المعتمدة بالمستخلص","bg":"#F1F5F9"}]},{"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":38.0,"cells":[{"c":"A16","v":"ثالثاً: الإرشادات المحاسبية والرقابية لإغلاق الدفعة المقدمة (Financial Control & Audit Guidelines)","bg":"#064E3B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"م","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B17","v":"رقم الحساب","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C17","v":"اسم الحساب المحاسبي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"مدين Debit (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"دائن Credit (ر.س)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"مركز التكلفة / المشروع","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G17","v":"شرح وتوجيه القيد المحاسبي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":1,"bg":"#F1F5F9","al":"center"},{"c":"B18","v":"التطابق المحاسبي والبنكي","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C18","v":"Reconciliation","bg":"#F1F5F9","b":true},{"c":"D18","v":"مطابقة رصيد حساب (20401) مع رصيد خطاب الضمان البنكي شهرياً","bg":"#F1F5F9"},{"c":"E18","v":"-","bg":"#F1F5F9","al":"center"},{"c":"F18","v":"معايير الرقابة الداخلية","bg":"#F1F5F9","al":"center"},{"c":"G18","v":"يجب أن يتطابق رصيد الدفعة في الدفاتر مع قيمة الضمان البنكي","bg":"#F1F5F9"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":2,"al":"center"},{"c":"B19","v":"عدم إدراج الدفعة كإيراد فوري","b":true,"al":"center"},{"c":"C19","v":"IFRS 15 Compliance","b":true},{"c":"D19","v":"تحظر المعايير الدولية الاعتراف بالدفعة المقدمة كإيراد أرباح"},{"c":"E19","v":"-","al":"center"},{"c":"F19","v":"IFRS 15 Paragraph 56","al":"center"},{"c":"G19","v":"تعتبر التزاماً عقدياً متداولاً حتى إنجاز الأعمال فعلياً"}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":3,"bg":"#F1F5F9","al":"center"},{"c":"B20","v":"تخفيض التسهيلات البنكية","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C20","v":"Credit Line Limit","bg":"#F1F5F9","b":true},{"c":"D20","v":"طلب ملحق تخفيض من البنك فور اعتماد المستخلص الربع سنوي","bg":"#F1F5F9"},{"c":"E20","v":"-","bg":"#F1F5F9","al":"center"},{"c":"F20","v":"إدارة الخزينة والتمويل","bg":"#F1F5F9","al":"center"},{"c":"G20","v":"يحرر سيولة ائتمانية للشركة لإصدار خطابات ضمان لمشاريع أخرى","bg":"#F1F5F9"}]}]}]}