{"slug":"bank-guarantees-lc-credit-facilities-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات الضمانات","maxRow":28,"maxCol":12,"colWidths":[15.0,30.0,24.0,13.0,13.0,22.0,18.0,13.0,16.0,18.0,22.0,44.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم ومؤشرات الضمانات البنكية والاعتمادات والتسهيلات الائتمانية (Treasury & Credit Facilities Dashboard)","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":"لوحة قيادة تنفيذية لإدارة الخزانة المصرفية ومتابعة سقوف التسهيلات، تتبع الغطاء النقدي، وإدارة مخاطر انتهاء وتسييل خطابات الضمان","bg":"#334155","fg":"#E2E8F0","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":28.0,"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":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: مؤشرات السيولة والسقوف الائتمانية وإدارة المخاطر المصرفية (Executive Banking & Treasury KPIs)","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":5,"h":34.0,"cells":[{"c":"A5","v":"إجمالي سقف التسهيلات المصرفية","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"إجمالي الضمانات والاعتمادات القائمة","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"سقف التسهيلات المتاح الحر","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"إجمالي الغطاء النقدي المجمد","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"I5","v":"إجمالي العمولات والرسوم السنوية","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"K5","v":"الضمانات الحرجة المطلوب تجديدها","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":46.0,"cells":[{"c":"A6","v":145000000,"f":"='إعدادات البنوك والتسهيلات'!D22","fg":"#0284C7","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C6","v":142400000,"f":"='سجل خطابات الضمان والاعتمادات'!H35","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E6","v":2600000,"f":"=SUM(F11:F15)","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G6","v":16238000,"f":"='سجل خطابات الضمان والاعتمادات'!J35","fg":"#0284C7","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"I6","v":2231000,"f":"='تحليل التواريخ والسيولة'!F18","fg":"#E11D48","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"K6","v":0,"f":"=COUNTIFS('سجل خطابات الضمان والاعتمادات'!P5:P34, \"*حرج*\")","fg":"#E11D48","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"سقف التسهيلات غير المباشرة الممنوح من 5 بنوك","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"C7","v":"إجمالي الالتزامات العرضية القائمة والمصدرة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"E7","v":"الطاقة الائتمانية المتبقية لإصدار ضمانات جديدة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"G7","v":"السيولة النقدية المحتجزة لدى البنوك كضمان","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"I7","v":"تكلفة خدمة التسهيلات المصرفية السنوية","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"K7","v":"تتطلب تمديداً فورياً لتفادي مخاطر التسييل","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true}]},{"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":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""},{"c":"K8","v":""},{"c":"L8","v":""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"ثانياً: مصفوفة استغلال السقوف الائتمانية والتسهيلات حسب البنوك الممولة (Bank Facilities Utilization Matrix)","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":10,"h":72.0,"cells":[{"c":"A10","v":"كود البنك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"اسم البنك والمصرف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C10","v":"السقف الممنوح (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"الضمانات القائمة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"الغطاء النقدي المحجوز (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"السقف المتاح (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"نسبة الاستغلال %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"متوسط العمولة %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I10","v":"عدد الضمانات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J10","v":"الضمانات الحرجة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K10","v":"مؤشر كفاءة التسهيل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L10","v":"الإجراء المالي الموصى به","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"BK-01","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B11","v":"مصرف الراجحي","bg":"#F8FAFC","b":true},{"c":"C11","v":45000000,"f":"='إعدادات البنوك والتسهيلات'!D17","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"D11","v":45350000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-01\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E11","v":4535000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-01\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F11","v":-350000,"f":"=C11-D11","bg":"#F8FAFC","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"G11","v":1.007778,"f":"=D11/C11","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":0.0125,"f":"=VLOOKUP(\"BK-01\", 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 7, FALSE)","bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"I11","v":7,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-01\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J11","v":0,"f":"=COUNTIFS('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-01\", 'سجل خطابات الضمان والاعتمادات'!$P$5:$P$34, \"*حرج*\")","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":"مستقر - استغلال متوازن","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"L11","v":"طلب زيادة السقف بمقدار 10 مليون لمشاريع الرياض الجديدة","bg":"#F8FAFC"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"BK-02","fg":"#0284C7","b":true,"al":"center"},{"c":"B12","v":"البنك الأهلي السعودي (SNB)","b":true},{"c":"C12","v":40000000,"f":"='إعدادات البنوك والتسهيلات'!D18","b":true,"al":"left","nf":"#,##0"},{"c":"D12","v":41650000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-02\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","b":true,"al":"left","nf":"#,##0"},{"c":"E12","v":4998000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-02\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F12","v":-1650000,"f":"=C12-D12","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"G12","v":1.04125,"f":"=D12/C12","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":0.0135,"f":"=VLOOKUP(\"BK-02\", 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 7, FALSE)","al":"center","nf":"0.00%"},{"c":"I12","v":6,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-02\")","al":"center","nf":"#,##0"},{"c":"J12","v":0,"f":"=COUNTIFS('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-02\", 'سجل خطابات الضمان والاعتمادات'!$P$5:$P$34, \"*حرج*\")","fg":"#E11D48","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":"تحذير - اقتراب من السقف","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"L12","v":"تخفيض ضمانات الدفعة المقدمة وتحرير سقف إضافي عاجل"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"BK-03","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B13","v":"بنك الرياض","bg":"#F8FAFC","b":true},{"c":"C13","v":25000000,"f":"='إعدادات البنوك والتسهيلات'!D19","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"D13","v":18850000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-03\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E13","v":1885000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-03\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F13","v":6150000,"f":"=C13-D13","bg":"#F8FAFC","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"G13","v":0.754,"f":"=D13/C13","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":0.014,"f":"=VLOOKUP(\"BK-03\", 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 7, FALSE)","bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"I13","v":6,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-03\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J13","v":0,"f":"=COUNTIFS('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-03\", 'سجل خطابات الضمان والاعتمادات'!$P$5:$P$34, \"*حرج*\")","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":"مستقر - سيولة ممتازة","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"L13","v":"توجيه خطابات ضمان المشاريع الصناعية واللوجستية للبنك","bg":"#F8FAFC"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"BK-04","fg":"#0284C7","b":true,"al":"center"},{"c":"B14","v":"البنك العربي الوطني (ANB)","b":true},{"c":"C14","v":20000000,"f":"='إعدادات البنوك والتسهيلات'!D20","b":true,"al":"left","nf":"#,##0"},{"c":"D14","v":23300000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-04\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","b":true,"al":"left","nf":"#,##0"},{"c":"E14","v":3495000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-04\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F14","v":-3300000,"f":"=C14-D14","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"G14","v":1.165,"f":"=D14/C14","b":true,"al":"center","nf":"0.0%"},{"c":"H14","v":0.015,"f":"=VLOOKUP(\"BK-04\", 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 7, FALSE)","al":"center","nf":"0.00%"},{"c":"I14","v":6,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-04\")","al":"center","nf":"#,##0"},{"c":"J14","v":0,"f":"=COUNTIFS('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-04\", 'سجل خطابات الضمان والاعتمادات'!$P$5:$P$34, \"*حرج*\")","fg":"#E11D48","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":"تحذير - نسبة غطاء مرتفعة","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"L14","v":"إعادة التفاوض لتخفيض نسبة الغطاء النقدي من 15% إلى 10%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"BK-05","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B15","v":"البنك السعودي الأول (SAB)","bg":"#F8FAFC","b":true},{"c":"C15","v":15000000,"f":"='إعدادات البنوك والتسهيلات'!D21","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"D15","v":13250000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-05\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E15","v":1325000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-05\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F15","v":1750000,"f":"=C15-D15","bg":"#F8FAFC","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"G15","v":0.883333,"f":"=D15/C15","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":0.013,"f":"=VLOOKUP(\"BK-05\", 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 7, FALSE)","bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"I15","v":5,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-05\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J15","v":0,"f":"=COUNTIFS('سجل خطابات الضمان والاعتمادات'!$C$5:$C$34, \"BK-05\", 'سجل خطابات الضمان والاعتمادات'!$P$5:$P$34, \"*حرج*\")","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"center","nf":"#,##0"},{"c":"K15","v":"مستقر - استغلال أمثل","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"L15","v":"استغلال التسهيلات في إصدار الاعتمادات المستندية للمعدات","bg":"#F8FAFC"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"إجمالي محفظة التسهيلات المصرفية الممنوحة","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C16","v":145000000,"f":"=SUM(C11:C15)","bg":"#F1F5F9","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"D16","v":142400000,"f":"=SUM(D11:D15)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0"},{"c":"E16","v":16238000,"f":"=SUM(E11:E15)","bg":"#F1F5F9","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F16","v":2600000,"f":"=SUM(F11:F15)","bg":"#F1F5F9","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"G16","v":0.982069,"f":"=D16/C16","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H16","v":0.0136,"f":"=AVERAGE(H11:H15)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00%"},{"c":"I16","v":30,"f":"=SUM(I11:I15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":0,"f":"=SUM(J11:J15)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"center","nf":"#,##0"},{"c":"K16","v":"","bg":"#F1F5F9","al":"center"},{"c":"L16","v":"","bg":"#F1F5F9","al":"center"}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""},{"c":"J17","v":""},{"c":"K17","v":""},{"c":"L17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ثالثاً: توزيع محفظة الضمانات حسب النوع والتعريض للمخاطر التعاقدية (Guarantee Portfolio Breakdown by Type)","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":19,"h":72.0,"cells":[{"c":"A19","v":"كود النوع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"نوع الضمان المصرفي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"عدد العمليات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":"إجمالي القيمة الاسمية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E19","v":"نسبة من المحفظة %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F19","v":"إجمالي الغطاء المحجوز (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G19","v":"متوسط التغطية %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H19","v":"متوسط الصلاحية (أشهر)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I19","v":"مخاطر التسييل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J19","v":"المرجع النظامي والتعاقدي في المشاريع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K19","v":"آلية الإلغاء والاسترداد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L19","v":"الحالة التشغيلية للمحفظة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"TYP-01","fg":"#0284C7","b":true,"al":"center"},{"c":"B20","v":"ضمان ابتدائي (عطاءات ومناقصات)","b":true},{"c":"C20","v":4,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان ابتدائي\")","al":"center","nf":"#,##0"},{"c":"D20","v":2050000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان ابتدائي\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","b":true,"al":"left","nf":"#,##0"},{"c":"E20","v":0,"f":"=D20/$D$25","fg":"#0284C7","b":true,"al":"center","nf":"0.0%"},{"c":"F20","v":205000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان ابتدائي\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G20","v":0.1,"f":"=IF(D20>0, F20/D20, 0)","al":"center","nf":"0.0%"},{"c":"H20","v":4,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"I20","v":"منخفضة","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J20","v":"نظام المنافسات والمشتريات م/35"},{"c":"K20","v":"استرداد فوري بعد الترسية"},{"c":"L20","v":"سارية ومستقرة","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"TYP-02","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B21","v":"ضمان حسن تنفيذ (نهائي)","bg":"#F8FAFC","b":true},{"c":"C21","v":10,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان حسن تنفيذ\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D21","v":58200000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان حسن تنفيذ\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E21","v":0,"f":"=D21/$D$25","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center","nf":"0.0%"},{"c":"F21","v":6574000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان حسن تنفيذ\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G21","v":0.112955,"f":"=IF(D21>0, F21/D21, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H21","v":10,"in":true,"bg":"#F8FAFC","fg":"#334155","al":"center","nf":"#,##0"},{"c":"I21","v":"متوسطة","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"J21","v":"FIDIC Red Book Sub-Clause 4.2","bg":"#F8FAFC"},{"c":"K21","v":"استلام ابتدائي للمشروع (TOC)","bg":"#F8FAFC"},{"c":"L21","v":"سارية ومستقرة","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"TYP-03","fg":"#0284C7","b":true,"al":"center"},{"c":"B22","v":"ضمان دفعة مقدمة (APG)","b":true},{"c":"C22","v":8,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان دفعة مقدمة\")","al":"center","nf":"#,##0"},{"c":"D22","v":60900000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان دفعة مقدمة\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","b":true,"al":"left","nf":"#,##0"},{"c":"E22","v":0,"f":"=D22/$D$25","fg":"#0284C7","b":true,"al":"center","nf":"0.0%"},{"c":"F22","v":7030000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان دفعة مقدمة\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G22","v":0.115435,"f":"=IF(D22>0, F22/D22, 0)","al":"center","nf":"0.0%"},{"c":"H22","v":7,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"I22","v":"عالية","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"J22","v":"FIDIC Sub-Clause 14.2 / العقود"},{"c":"K22","v":"استهلاك تدريجي مع المستخلصات"},{"c":"L22","v":"تتطلب تخفيض دوري","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"TYP-04","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B23","v":"ضمان محتجز الصيانة والضمان","bg":"#F8FAFC","b":true},{"c":"C23","v":4,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان محتجز الصيانة\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D23","v":8050000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان محتجز الصيانة\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E23","v":0,"f":"=D23/$D$25","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center","nf":"0.0%"},{"c":"F23","v":949000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"ضمان محتجز الصيانة\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G23","v":0.117888,"f":"=IF(D23>0, F23/D23, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H23","v":4,"in":true,"bg":"#F8FAFC","fg":"#334155","al":"center","nf":"#,##0"},{"c":"I23","v":"متوسطة","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"J23","v":"كود البناء السعودي SBC","bg":"#F8FAFC"},{"c":"K23","v":"استلام نهائي وشهادة الأداء (FAC)","bg":"#F8FAFC"},{"c":"L23","v":"سارية ومستقرة","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"TYP-05","fg":"#0284C7","b":true,"al":"center"},{"c":"B24","v":"اعتمادات مستندية توريد (LC)","b":true},{"c":"C24","v":4,"f":"=COUNTIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"اعتماد مستندي (LC)\")","al":"center","nf":"#,##0"},{"c":"D24","v":13200000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"اعتماد مستندي (LC)\", 'سجل خطابات الضمان والاعتمادات'!$H$5:$H$34)","b":true,"al":"left","nf":"#,##0"},{"c":"E24","v":0,"f":"=D24/$D$25","fg":"#0284C7","b":true,"al":"center","nf":"0.0%"},{"c":"F24","v":1480000,"f":"=SUMIF('سجل خطابات الضمان والاعتمادات'!$G$5:$G$34, \"اعتماد مستندي (LC)\", 'سجل خطابات الضمان والاعتمادات'!$J$5:$J$34)","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G24","v":0.112121,"f":"=IF(D24>0, F24/D24, 0)","al":"center","nf":"0.0%"},{"c":"H24","v":5,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"I24","v":"منخفضة","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J24","v":"الأعراف الدولية للاعتمادات UCP 600"},{"c":"K24","v":"مطابقة مستندات الشحن البنكية"},{"c":"L24","v":"سارية ومستقرة","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"}]},{"r":25,"h":42.0,"cells":[{"c":"A25","v":"إجمالي محفظة الضمانات حسب النوع","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C25","v":30,"f":"=SUM(C20:C24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D25","v":142400000,"f":"=SUM(D20:D24)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0"},{"c":"E25","v":0,"f":"=SUM(E20:E24)","bg":"#F1F5F9","fg":"#0284C7","b":true,"al":"center","nf":"0.0%"},{"c":"F25","v":16238000,"f":"=SUM(F20:F24)","bg":"#F1F5F9","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G25","v":0.114031,"f":"=F25/D25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H25","v":"","bg":"#F1F5F9","al":"center"},{"c":"I25","v":"","bg":"#F1F5F9","al":"center"},{"c":"J25","v":"","bg":"#F1F5F9","al":"center"},{"c":"K25","v":"","bg":"#F1F5F9","al":"center"},{"c":"L25","v":"","bg":"#F1F5F9","al":"center"}]},{"r":26,"h":28.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":""},{"c":"C26","v":""},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""},{"c":"G26","v":""},{"c":"H26","v":""},{"c":"I26","v":""},{"c":"J26","v":""},{"c":"K26","v":""},{"c":"L26","v":""}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"إعداد: مسؤول الخزينة والائتمان المصرفي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E27","v":"مراجعة: رئيس الحسابات والمدير المالي (CFO)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I27","v":"اعتماد الموقف: الرئيس التنفيذي والعضو المنتدب (CEO)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":54.0,"cells":[{"c":"A28","v":"أ. محمد عبد الله القحطاني | التوقيع: .................... | التاريخ: 2026/11/01","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E28","v":"أ. عبد الرحمن الشمري | التوقيع: .................... | التاريخ: 2026/11/01","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":"م. فهد بن عبدالعزيز الراجحي | التوقيع: .................... | التاريخ: 2026/11/02","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}],"charts":[{"title":"مقارنة السقف الائتماني الممنوح مقابل المستخدم والمتاح حسب البنك (SAR)","type":"bar","grouping":"clustered","anchorRow":30,"anchorCol":0,"categories":["مصرف الراجحي","البنك الأهلي السعودي (SNB)","بنك الرياض","البنك العربي الوطني (ANB)","البنك السعودي الأول (SAB)"],"series":[{"name":"السقف الممنوح (SAR)","valRef":"'لوحة التحكم ومؤشرات الضمانات'!$C$11:$C$15","values":[45000000.0,40000000.0,25000000.0,20000000.0,15000000.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات الضمانات'!$C$10","nf":"#,##0"},{"name":"الضمانات القائمة (SAR)","valRef":"'لوحة التحكم ومؤشرات الضمانات'!$D$11:$D$15","values":[45350000.0,41650000.0,18850000.0,23300000.0,13250000.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات الضمانات'!$D$10","nf":"#,##0"},{"name":"الغطاء النقدي المحجوز (SAR)","valRef":"'لوحة التحكم ومؤشرات الضمانات'!$E$11:$E$15","values":[4535000.0,4998000.0,1885000.0,3495000.0,1325000.0],"color":"#D97706","titleRef":"'لوحة التحكم ومؤشرات الضمانات'!$E$10","nf":"#,##0"},{"name":"السقف المتاح (SAR)","valRef":"'لوحة التحكم ومؤشرات الضمانات'!$F$11:$F$15","values":[-350000.0,-1650000.0,6150000.0,-3300000.0,1750000.0],"color":"#DC2626","titleRef":"'لوحة التحكم ومؤشرات الضمانات'!$F$10","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات الضمانات'!$B$11:$B$15"},{"title":"التوزيع النسبي لمحفظة الضمانات حسب نوع الضمان التعاقدي","type":"pie","grouping":"clustered","anchorRow":30,"anchorCol":6,"categories":["ضمان ابتدائي (عطاءات ومناقصات)","ضمان حسن تنفيذ (نهائي)","ضمان دفعة مقدمة (APG)","ضمان محتجز الصيانة والضمان","اعتمادات مستندية توريد (LC)"],"series":[{"name":"إجمالي القيمة الاسمية (SAR)","valRef":"'لوحة التحكم ومؤشرات الضمانات'!$D$20:$D$24","values":[2050000.0,58200000.0,60900000.0,8050000.0,13200000.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات الضمانات'!$D$19","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات الضمانات'!$B$20:$B$24"}]},{"name":"إعدادات البنوك والتسهيلات","maxRow":30,"maxCol":7,"colWidths":[16.0,36.0,26.0,13.0,24.0,22.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات البنوك، سقوف التسهيلات الائتمانية، وسياسات إدارة الخزانة والضمانات (Treasury & Credit Facilities Setup)","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":"لوحة إعداد المحددات التشغيلية لإدارة التسهيلات الائتمانية المباشرة وغير المباشرة، نسب الغطاء النقدي، والعمولات المصرفية","bg":"#334155","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"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":"أولاً: محددات وسياسات إدارة الخزانة والائتمان المصرفي (Treasury & Credit Risk Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود الإعداد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المتغير / السياسة المصرفية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القيمة المدخلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الشرح والأثر التشغيلي على الخزانة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":""},{"c":"G5","v":""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"CFG-01","fg":"#0284C7","b":true,"al":"center"},{"c":"B6","v":"اسم المنشأة / شركة المقاولات المنفذة"},{"c":"C6","v":"شركة بنيان الكبرى للمقاولات والإنشاءات الهندسية","bg":"#FEF9C3","b":true,"al":"center"},{"c":"D6","v":"نص","fg":"#334155","al":"center"},{"c":"E6","v":"الجهة المستفيدة من التسهيلات والمصدرة لخطابات الضمان للمشاريع","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"CFG-02","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B7","v":"تاريخ تقييم الداشبورد والتحليل المالي","bg":"#F8FAFC"},{"c":"C7","v":"2026-11-01","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"D7","v":"تاريخ","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"E7","v":"نقطة الأساس لحساب الأيام المتبقية وتصنيف مستويات التنبيه","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"CFG-03","fg":"#0284C7","b":true,"al":"center"},{"c":"B8","v":"العملة الأساسية لتقارير الخزانة والتمويل"},{"c":"C8","v":"ريال سعودي (SAR)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"D8","v":"عملة","fg":"#334155","al":"center"},{"c":"E8","v":"العملة التعاقدية المعمول بها في خطابات الضمان والتسهيلات","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"CFG-04","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B9","v":"الحد الزمني لإنذار الخطر الحرج (Critical Alert)","bg":"#F8FAFC"},{"c":"C9","v":30,"in":true,"bg":"#FEF9C3","b":true,"al":"center"},{"c":"D9","v":"يوم","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"E9","v":"المدة الحرجة المتبقية قبل الانتهاء وتستوجب تمديداً عاجلاً لمنع التسييل","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"CFG-05","fg":"#0284C7","b":true,"al":"center"},{"c":"B10","v":"الحد الزمني لإنذار التنبيه المبكر (Warning Alert)"},{"c":"C10","v":60,"in":true,"bg":"#FEF9C3","b":true,"al":"center"},{"c":"D10","v":"يوم","fg":"#334155","al":"center"},{"c":"E10","v":"فترة الإشعار التمهيدي للتنسيق مع مهندس المشروع وإدارة المالك للتجديد","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"CFG-06","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B11","v":"سقف الاستغلال الائتماني الآمن للمحفظة","bg":"#F8FAFC"},{"c":"C11","v":0.85,"in":true,"bg":"#FEF9C3","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"نسبة مئوية","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"E11","v":"الحد الأقصى الموصى به لاستغلال سقوف البنوك لتفادي اختناق التسهيلات","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"CFG-07","fg":"#0284C7","b":true,"al":"center"},{"c":"B12","v":"متوسط تكلفة الفرصة البديلة للغطاء النقدي"},{"c":"C12","v":0.055,"in":true,"bg":"#FEF9C3","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"نسبة مئوية","fg":"#334155","al":"center"},{"c":"E12","v":"العائد السنوي المقدر على استثمار السيولة المجمدة لدى البنوك","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"CFG-08","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B13","v":"الحد الأدنى لاحتياطي السيولة الحرة بالخزينة","bg":"#F8FAFC"},{"c":"C13","v":12000000,"in":true,"bg":"#FEF9C3","b":true,"al":"center","nf":"#,##0"},{"c":"D13","v":"ريال سعودي","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"E13","v":"صمام الأمان النقدي للطوارئ خارج مبالغ الغطاء النقدي المحجوز","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ثانياً: سجل اتفاقيات وسقوف التسهيلات المصرفية الممنوحة للشركة (Master Bank Credit Facilities)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"كود البنك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"اسم البنك والمصرف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C16","v":"رقم الاتفاقية المصرفية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":"سقف التسهيلات غير المباشرة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E16","v":"سقف التسهيلات المباشرة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F16","v":"نسبة الغطاء النقدي المشترطة %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G16","v":"عمولة الضمانات السنوية %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"BK-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"مصرف الراجحي","bg":"#F8FAFC","b":true},{"c":"C17","v":"FAC-ARB-2026-081","bg":"#F8FAFC","al":"center"},{"c":"D17","v":45000000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E17","v":20000000,"in":true,"bg":"#F8FAFC","al":"left","nf":"#,##0"},{"c":"F17","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"G17","v":0.0125,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"BK-02","b":true,"al":"center"},{"c":"B18","v":"البنك الأهلي السعودي (SNB)","b":true},{"c":"C18","v":"FAC-SNB-2026-114","al":"center"},{"c":"D18","v":40000000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E18","v":15000000,"in":true,"al":"left","nf":"#,##0"},{"c":"F18","v":0.12,"in":true,"al":"center","nf":"0.00%"},{"c":"G18","v":0.0135,"in":true,"al":"center","nf":"0.00%"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"BK-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"بنك الرياض","bg":"#F8FAFC","b":true},{"c":"C19","v":"FAC-RYD-2026-057","bg":"#F8FAFC","al":"center"},{"c":"D19","v":25000000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E19","v":10000000,"in":true,"bg":"#F8FAFC","al":"left","nf":"#,##0"},{"c":"F19","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"G19","v":0.014,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"BK-04","b":true,"al":"center"},{"c":"B20","v":"البنك العربي الوطني (ANB)","b":true},{"c":"C20","v":"FAC-ANB-2026-092","al":"center"},{"c":"D20","v":20000000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E20","v":8000000,"in":true,"al":"left","nf":"#,##0"},{"c":"F20","v":0.15,"in":true,"al":"center","nf":"0.00%"},{"c":"G20","v":0.015,"in":true,"al":"center","nf":"0.00%"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"BK-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"البنك السعودي الأول (SAB)","bg":"#F8FAFC","b":true},{"c":"C21","v":"FAC-SAB-2026-044","bg":"#F8FAFC","al":"center"},{"c":"D21","v":15000000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E21","v":5000000,"in":true,"bg":"#F8FAFC","al":"left","nf":"#,##0"},{"c":"F21","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"G21","v":0.013,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":"إجمالي سقوف التسهيلات المصرفية الممنوحة","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D22","v":145000000,"f":"=SUM(D17:D21)","bg":"#F1F5F9","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"E22","v":58000000,"f":"=SUM(E17:E21)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0"},{"c":"F22","v":0.114,"f":"=AVERAGE(F17:F21)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00%"},{"c":"G22","v":0.0136,"f":"=AVERAGE(G17:G21)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00%"}]},{"r":23,"h":28.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":""},{"c":"C23","v":""},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""},{"c":"G23","v":""}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"ثالثاً: دليل أنواع الضمانات البنكية والنسب الاسترشادية وفق نظام المنافسات والعقود (Standards Matrix)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":40.0,"cells":[{"c":"A25","v":"كود النوع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B25","v":"نوع الضمان المصرفي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C25","v":"النسبة النظامية من العقد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D25","v":"متوسط الصلاحية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E25","v":"المرجع النظامي / الفيديك","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F25","v":"طريقة الاسترداد والإلغاء","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G25","v":"درجة المخاطر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"TYP-01","b":true,"al":"center"},{"c":"B26","v":"ضمان ابتدائي (عطاءات ومناقصات)","b":true},{"c":"C26","v":"1.0% - 2.0%","al":"center"},{"c":"D26","v":"90 - 180 يوماً","al":"center"},{"c":"E26","v":"نظام المنافسات والمشتريات الحكومية م/35"},{"c":"F26","v":"يُسترد فور الترسية وتقديم ضمان حسن التنفيذ"},{"c":"G26","v":"منخفضة","al":"center"}]},{"r":27,"h":72.0,"cells":[{"c":"A27","v":"TYP-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B27","v":"ضمان حسن تنفيذ (نهائي)","bg":"#F8FAFC","b":true},{"c":"C27","v":"5.0% - 10.0%","bg":"#F8FAFC","al":"center"},{"c":"D27","v":"مدة المشروع + 90 يوماً","bg":"#F8FAFC","al":"center"},{"c":"E27","v":"FIDIC Red Book Sub-Clause 4.2 / نظام المنافسات","bg":"#F8FAFC"},{"c":"F27","v":"يُسترد عند صدور شهادة الاستلام الابتدائي (TOC)","bg":"#F8FAFC"},{"c":"G27","v":"متوسطة","bg":"#F8FAFC","al":"center"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"TYP-03","b":true,"al":"center"},{"c":"B28","v":"ضمان دفعة مقدمة (APG)","b":true},{"c":"C28","v":"10.0% - 20.0%","al":"center"},{"c":"D28","v":"تستهلك مع المستخلصات","al":"center"},{"c":"E28","v":"FIDIC Sub-Clause 14.2 / العقد الإداري"},{"c":"F28","v":"يُخفض تدريجياً بنسبة الاستقطاع من المستخلصات"},{"c":"G28","v":"عالية","al":"center"}]},{"r":29,"h":72.0,"cells":[{"c":"A29","v":"TYP-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B29","v":"ضمان محتجز الصيانة والضمان","bg":"#F8FAFC","b":true},{"c":"C29","v":"5.0%","bg":"#F8FAFC","al":"center"},{"c":"D29","v":"سنة الصيانة والضمان (DLP)","bg":"#F8FAFC","al":"center"},{"c":"E29","v":"FIDIC Sub-Clause 14.9 / كود البناء السعودي","bg":"#F8FAFC"},{"c":"F29","v":"يُسترد عند الاستلام النهائي وشهادة الأداء (FAC)","bg":"#F8FAFC"},{"c":"G29","v":"متوسطة","bg":"#F8FAFC","al":"center"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"TYP-05","b":true,"al":"center"},{"c":"B30","v":"اعتمادات مستندية توريد (LC)","b":true},{"c":"C30","v":"100% من أمر الشراء","al":"center"},{"c":"D30","v":"60 - 180 يوماً","al":"center"},{"c":"E30","v":"الأعراف والأنظمة الموحدة للاعتمادات (UCP 600)"},{"c":"F30","v":"تُسوى بتقديم مستندات الشحن الرسمية والمطابقة"},{"c":"G30","v":"منخفضة","al":"center"}]}]},{"name":"سجل خطابات الضمان والاعتمادات","maxRow":35,"maxCol":17,"colWidths":[14.0,20.0,14.0,26.0,14.0,44.0,24.0,22.0,16.0,22.0,18.0,20.0,16.0,13.0,13.0,28.0,48.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل متابعة خطابات الضمان المصرفية والاعتمادات المستندية (Master Letters of Guarantee & LC Register)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"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":"قاعدة بيانات تفصيلية لحصر كافة الضمانات والاعتمادات، متابعة نسب الغطاء النقدي المحتجز، حساب العمولات، ومراقبة مواعيد الانتهاء","bg":"#334155","fg":"#E2E8F0","al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"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":28.0,"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":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"كود القيد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم خطاب الضمان الرسمي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"كود البنك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"اسم البنك المصدر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"كود المشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"اسم المشروع والجهة المستفيدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"نوع الضمان المصرفي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"قيمة الضمان (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"نسبة الغطاء %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الغطاء النقدي المجمد (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"عمولة البنك السنوية %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"العمولة ربع السنوية (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"تاريخ الإصدار","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"تاريخ الانتهاء","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"الأيام المتبقية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"حالة الضمان ومستوى التنبيه","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"الإجراء التشغيلي والتوصية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"LG-001","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B5","v":"LG-ARB-849201","bg":"#F8FAFC","al":"center"},{"c":"C5","v":"BK-01","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D5","v":"مصرف الراجحي","f":"=VLOOKUP(C5, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E5","v":"PRJ-01","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F5","v":"مشروع برج العليا السكني والتجاري - الرياض","bg":"#F8FAFC"},{"c":"G5","v":"ضمان حسن تنفيذ","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H5","v":7500000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I5","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J5","v":750000,"f":"=H5*I5","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K5","v":0.0125,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L5","v":23437.5,"f":"=H5*(K5/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M5","v":"2025-03-15","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N5","v":"2027-03-14","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O5","v":"2027-03-14\"-\"2026-11-01","f":"=N5-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P5","v":"ساري ومستقر","f":"=IF(O5<0, \"منتهي الصلاحية\", IF(O5<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O5<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q5","v":"متابعة نسب إنجاز المشروع وإعداد التمديد الدوري","bg":"#F8FAFC"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"LG-002","fg":"#0284C7","b":true,"al":"center"},{"c":"B6","v":"LG-ARB-849202","al":"center"},{"c":"C6","v":"BK-01","fg":"#334155","b":true,"al":"center"},{"c":"D6","v":"مصرف الراجحي","f":"=VLOOKUP(C6, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E6","v":"PRJ-01","fg":"#334155","al":"center"},{"c":"F6","v":"مشروع برج العليا السكني والتجاري - الرياض"},{"c":"G6","v":"ضمان دفعة مقدمة","b":true,"al":"center"},{"c":"H6","v":12000000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I6","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J6","v":1200000,"f":"=H6*I6","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K6","v":0.0125,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L6","v":37500,"f":"=H6*(K6/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M6","v":"2025-03-20","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N6","v":"2026-11-25","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O6","v":"2026-11-25\"-\"2026-11-01","f":"=N6-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P6","v":"ساري ومستقر","f":"=IF(O6<0, \"منتهي الصلاحية\", IF(O6<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O6<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"Q6","v":"إعداد خطاب تخفيض القيمة مع خصم مستخلص رقم 14"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"LG-003","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B7","v":"LG-SNB-510420","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"BK-02","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D7","v":"البنك الأهلي السعودي (SNB)","f":"=VLOOKUP(C7, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E7","v":"PRJ-02","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F7","v":"مشروع مستشفى الملك سلمان التخصصي - الخبر","bg":"#F8FAFC"},{"c":"G7","v":"ضمان حسن تنفيذ","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H7","v":9800000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I7","v":0.12,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J7","v":1176000,"f":"=H7*I7","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K7","v":0.0135,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L7","v":33075,"f":"=H7*(K7/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M7","v":"2024-11-10","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N7","v":"2026-11-18","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O7","v":"2026-11-18\"-\"2026-11-01","f":"=N7-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P7","v":"ساري ومستقر","f":"=IF(O7<0, \"منتهي الصلاحية\", IF(O7<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O7<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"Q7","v":"مخاطبة المالك فوراً لتمديد الصلاحية 6 أشهر لتفادي التسييل","bg":"#F8FAFC"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"LG-004","fg":"#0284C7","b":true,"al":"center"},{"c":"B8","v":"LG-SNB-510421","al":"center"},{"c":"C8","v":"BK-02","fg":"#334155","b":true,"al":"center"},{"c":"D8","v":"البنك الأهلي السعودي (SNB)","f":"=VLOOKUP(C8, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E8","v":"PRJ-02","fg":"#334155","al":"center"},{"c":"F8","v":"مشروع مستشفى الملك سلمان التخصصي - الخبر"},{"c":"G8","v":"ضمان دفعة مقدمة","b":true,"al":"center"},{"c":"H8","v":15000000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I8","v":0.12,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J8","v":1800000,"f":"=H8*I8","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K8","v":0.0135,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L8","v":50625,"f":"=H8*(K8/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M8","v":"2024-12-01","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N8","v":"2026-12-15","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O8","v":"2026-12-15\"-\"2026-11-01","f":"=N8-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P8","v":"ساري ومستقر","f":"=IF(O8<0, \"منتهي الصلاحية\", IF(O8<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O8<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"Q8","v":"تخفيض الضمان بموجب إنجاز 75% من مستخلصات المشروع"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"LG-005","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B9","v":"LG-RYD-302911","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"BK-03","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D9","v":"بنك الرياض","f":"=VLOOKUP(C9, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E9","v":"PRJ-03","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F9","v":"مشروع مجمع مستودعات وادي اللوجستي - جدة","bg":"#F8FAFC"},{"c":"G9","v":"ضمان حسن تنفيذ","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H9","v":4500000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I9","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J9","v":450000,"f":"=H9*I9","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K9","v":0.014,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L9","v":15750,"f":"=H9*(K9/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M9","v":"2025-06-01","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N9","v":"2027-06-30","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O9","v":"2027-06-30\"-\"2026-11-01","f":"=N9-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P9","v":"ساري ومستقر","f":"=IF(O9<0, \"منتهي الصلاحية\", IF(O9<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O9<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q9","v":"متابعة أعمال الهياكل المعدنية والتشطيبات اللوجستية","bg":"#F8FAFC"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"LG-006","fg":"#0284C7","b":true,"al":"center"},{"c":"B10","v":"LG-RYD-302912","al":"center"},{"c":"C10","v":"BK-03","fg":"#334155","b":true,"al":"center"},{"c":"D10","v":"بنك الرياض","f":"=VLOOKUP(C10, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E10","v":"PRJ-03","fg":"#334155","al":"center"},{"c":"F10","v":"مشروع مجمع مستودعات وادي اللوجستي - جدة"},{"c":"G10","v":"ضمان دفعة مقدمة","b":true,"al":"center"},{"c":"H10","v":6000000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I10","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J10","v":600000,"f":"=H10*I10","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K10","v":0.014,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L10","v":21000,"f":"=H10*(K10/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M10","v":"2025-06-15","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N10","v":"2026-12-20","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O10","v":"2026-12-20\"-\"2026-11-01","f":"=N10-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P10","v":"ساري ومستقر","f":"=IF(O10<0, \"منتهي الصلاحية\", IF(O10<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O10<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"Q10","v":"مراجعة الاستقطاع الدفتري بالمستخلص الجاري رقم 9"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"LG-007","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B11","v":"LG-ARB-849203","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"BK-01","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D11","v":"مصرف الراجحي","f":"=VLOOKUP(C11, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E11","v":"PRJ-04","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F11","v":"مشروع تطوير البنية التحتية وضخ المياه - مكة","bg":"#F8FAFC"},{"c":"G11","v":"ضمان حسن تنفيذ","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H11","v":8200000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I11","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J11","v":820000,"f":"=H11*I11","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K11","v":0.0125,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L11","v":25625,"f":"=H11*(K11/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M11","v":"2025-01-10","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N11","v":"2027-01-09","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O11","v":"2027-01-09\"-\"2026-11-01","f":"=N11-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P11","v":"ساري ومستقر","f":"=IF(O11<0, \"منتهي الصلاحية\", IF(O11<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O11<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q11","v":"مطابقة تقارير الاستشاري الشهرية ومؤشرات الإنجاز","bg":"#F8FAFC"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"LG-008","fg":"#0284C7","b":true,"al":"center"},{"c":"B12","v":"LG-ANB-920150","al":"center"},{"c":"C12","v":"BK-04","fg":"#334155","b":true,"al":"center"},{"c":"D12","v":"البنك العربي الوطني (ANB)","f":"=VLOOKUP(C12, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E12","v":"PRJ-05","fg":"#334155","al":"center"},{"c":"F12","v":"مشروع منتجع شاطئ البحر الأحمر السياحي - أملج"},{"c":"G12","v":"ضمان حسن تنفيذ","b":true,"al":"center"},{"c":"H12","v":5400000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I12","v":0.15,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J12","v":810000,"f":"=H12*I12","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K12","v":0.015,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L12","v":20250,"f":"=H12*(K12/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M12","v":"2025-08-01","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N12","v":"2026-11-28","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O12","v":"2026-11-28\"-\"2026-11-01","f":"=N12-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P12","v":"ساري ومستقر","f":"=IF(O12<0, \"منتهي الصلاحية\", IF(O12<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O12<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"Q12","v":"رفع خطاب تجديد رسمي للبنك بطلب الاستشاري والمالك"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"LG-009","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B13","v":"LG-ANB-920151","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"BK-04","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D13","v":"البنك العربي الوطني (ANB)","f":"=VLOOKUP(C13, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E13","v":"PRJ-05","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F13","v":"مشروع منتجع شاطئ البحر الأحمر السياحي - أملج","bg":"#F8FAFC"},{"c":"G13","v":"اعتماد مستندي (LC)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H13","v":3200000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I13","v":0.15,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J13","v":480000,"f":"=H13*I13","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K13","v":0.015,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L13","v":12000,"f":"=H13*(K13/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M13","v":"2026-06-10","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N13","v":"2026-12-05","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O13","v":"2026-12-05\"-\"2026-11-01","f":"=N13-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P13","v":"ساري ومستقر","f":"=IF(O13<0, \"منتهي الصلاحية\", IF(O13<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O13<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"Q13","v":"فحص بوالص الشحن الجوي ومطابقة المواصفات الفنية","bg":"#F8FAFC"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"LG-010","fg":"#0284C7","b":true,"al":"center"},{"c":"B14","v":"LG-SAB-440182","al":"center"},{"c":"C14","v":"BK-05","fg":"#334155","b":true,"al":"center"},{"c":"D14","v":"البنك السعودي الأول (SAB)","f":"=VLOOKUP(C14, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E14","v":"PRJ-06","fg":"#334155","al":"center"},{"c":"F14","v":"مشروع المجمع التعليمي والمدارس النموذجية - الرياض"},{"c":"G14","v":"ضمان ابتدائي","b":true,"al":"center"},{"c":"H14","v":650000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I14","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J14","v":65000,"f":"=H14*I14","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K14","v":0.013,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L14","v":2112.5,"f":"=H14*(K14/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M14","v":"2026-08-15","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N14","v":"2026-11-15","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O14","v":"2026-11-15\"-\"2026-11-01","f":"=N14-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P14","v":"ساري ومستقر","f":"=IF(O14<0, \"منتهي الصلاحية\", IF(O14<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O14<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"Q14","v":"متابعة ترسية المناقصة واسترداد خطاب الضمان فوراً"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"LG-011","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B15","v":"LG-SAB-440183","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"BK-05","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D15","v":"البنك السعودي الأول (SAB)","f":"=VLOOKUP(C15, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E15","v":"PRJ-06","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F15","v":"مشروع المجمع التعليمي والمدارس النموذجية - الرياض","bg":"#F8FAFC"},{"c":"G15","v":"ضمان حسن تنفيذ","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H15","v":2800000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I15","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J15","v":280000,"f":"=H15*I15","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K15","v":0.013,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L15","v":9100,"f":"=H15*(K15/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M15","v":"2025-09-01","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N15","v":"2027-08-31","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O15","v":"2027-08-31\"-\"2026-11-01","f":"=N15-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P15","v":"ساري ومستقر","f":"=IF(O15<0, \"منتهي الصلاحية\", IF(O15<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O15<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q15","v":"تنفيذ أعمال الخرسانات والتشطيبات المعمارية للواجهات","bg":"#F8FAFC"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"LG-012","fg":"#0284C7","b":true,"al":"center"},{"c":"B16","v":"LG-ARB-849204","al":"center"},{"c":"C16","v":"BK-01","fg":"#334155","b":true,"al":"center"},{"c":"D16","v":"مصرف الراجحي","f":"=VLOOKUP(C16, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E16","v":"PRJ-07","fg":"#334155","al":"center"},{"c":"F16","v":"مشروع جسور وتقاطعات طريق الملك فهد - الدمام"},{"c":"G16","v":"ضمان حسن تنفيذ","b":true,"al":"center"},{"c":"H16","v":6800000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I16","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J16","v":680000,"f":"=H16*I16","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K16","v":0.0125,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L16","v":21250,"f":"=H16*(K16/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M16","v":"2025-04-01","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N16","v":"2027-04-01","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O16","v":"2027-04-01\"-\"2026-11-01","f":"=N16-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P16","v":"ساري ومستقر","f":"=IF(O16<0, \"منتهي الصلاحية\", IF(O16<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O16<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q16","v":"متابعة صب الأعمدة والكمرات المسبقة الإجهاد"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"LG-013","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B17","v":"LG-ARB-849205","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"BK-01","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D17","v":"مصرف الراجحي","f":"=VLOOKUP(C17, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E17","v":"PRJ-07","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F17","v":"مشروع جسور وتقاطعات طريق الملك فهد - الدمام","bg":"#F8FAFC"},{"c":"G17","v":"ضمان دفعة مقدمة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H17","v":8500000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I17","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J17","v":850000,"f":"=H17*I17","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K17","v":0.0125,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L17","v":26562.5,"f":"=H17*(K17/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M17","v":"2025-04-15","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N17","v":"2027-01-15","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O17","v":"2027-01-15\"-\"2026-11-01","f":"=N17-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P17","v":"ساري ومستقر","f":"=IF(O17<0, \"منتهي الصلاحية\", IF(O17<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O17<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q17","v":"إجراء التسوية الربع سنوية وتخفيض الضمان","bg":"#F8FAFC"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"LG-014","fg":"#0284C7","b":true,"al":"center"},{"c":"B18","v":"LG-SNB-510422","al":"center"},{"c":"C18","v":"BK-02","fg":"#334155","b":true,"al":"center"},{"c":"D18","v":"البنك الأهلي السعودي (SNB)","f":"=VLOOKUP(C18, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E18","v":"PRJ-08","fg":"#334155","al":"center"},{"c":"F18","v":"مشروع المجمع الإداري والمكتبي لشركة الاتصالات"},{"c":"G18","v":"ضمان حسن تنفيذ","b":true,"al":"center"},{"c":"H18","v":3900000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I18","v":0.12,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J18","v":468000,"f":"=H18*I18","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K18","v":0.0135,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L18","v":13162.5,"f":"=H18*(K18/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M18","v":"2025-05-10","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N18","v":"2027-05-10","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O18","v":"2027-05-10\"-\"2026-11-01","f":"=N18-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P18","v":"ساري ومستقر","f":"=IF(O18<0, \"منتهي الصلاحية\", IF(O18<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O18<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q18","v":"أعمال تمديد شبكات الداتا وأنظمة التكييف المركزي"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"LG-015","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B19","v":"LG-SNB-510423","bg":"#F8FAFC","al":"center"},{"c":"C19","v":"BK-02","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D19","v":"البنك الأهلي السعودي (SNB)","f":"=VLOOKUP(C19, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E19","v":"PRJ-08","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F19","v":"مشروع المجمع الإداري والمكتبي لشركة الاتصالات","bg":"#F8FAFC"},{"c":"G19","v":"ضمان محتجز الصيانة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H19","v":1950000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I19","v":0.12,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J19","v":234000,"f":"=H19*I19","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K19","v":0.0135,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L19","v":6581.25,"f":"=H19*(K19/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M19","v":"2026-01-15","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N19","v":"2027-01-14","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O19","v":"2027-01-14\"-\"2026-11-01","f":"=N19-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P19","v":"ساري ومستقر","f":"=IF(O19<0, \"منتهي الصلاحية\", IF(O19<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O19<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q19","v":"متابعة فترة الصيانة والضمان وإصلاح الملاحظات","bg":"#F8FAFC"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"LG-016","fg":"#0284C7","b":true,"al":"center"},{"c":"B20","v":"LG-RYD-302913","al":"center"},{"c":"C20","v":"BK-03","fg":"#334155","b":true,"al":"center"},{"c":"D20","v":"بنك الرياض","f":"=VLOOKUP(C20, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E20","v":"PRJ-09","fg":"#334155","al":"center"},{"c":"F20","v":"مشروع محطة معالجة المياه ومحابس التوزيع - تبوك"},{"c":"G20","v":"ضمان حسن تنفيذ","b":true,"al":"center"},{"c":"H20","v":5100000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I20","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J20","v":510000,"f":"=H20*I20","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K20","v":0.014,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L20","v":17850,"f":"=H20*(K20/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M20","v":"2025-02-01","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N20","v":"2027-02-01","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O20","v":"2027-02-01\"-\"2026-11-01","f":"=N20-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P20","v":"ساري ومستقر","f":"=IF(O20<0, \"منتهي الصلاحية\", IF(O20<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O20<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q20","v":"أعمال تركيب الطلمبات والمحابس الكهروميكانيكية"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"LG-017","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B21","v":"LG-RYD-302914","bg":"#F8FAFC","al":"center"},{"c":"C21","v":"BK-03","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D21","v":"بنك الرياض","f":"=VLOOKUP(C21, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E21","v":"PRJ-09","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F21","v":"مشروع محطة معالجة المياه ومحابس التوزيع - تبوك","bg":"#F8FAFC"},{"c":"G21","v":"اعتماد مستندي (LC)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H21","v":2400000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I21","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J21","v":240000,"f":"=H21*I21","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K21","v":0.014,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L21","v":8400,"f":"=H21*(K21/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M21","v":"2026-07-01","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N21","v":"2026-11-20","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O21","v":"2026-11-20\"-\"2026-11-01","f":"=N21-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P21","v":"ساري ومستقر","f":"=IF(O21<0, \"منتهي الصلاحية\", IF(O21<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O21<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"Q21","v":"مراجعة بنك المورد واستلام شهادة المنشأ والفاتورة الموثقة","bg":"#F8FAFC"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"LG-018","fg":"#0284C7","b":true,"al":"center"},{"c":"B22","v":"LG-ANB-920152","al":"center"},{"c":"C22","v":"BK-04","fg":"#334155","b":true,"al":"center"},{"c":"D22","v":"البنك العربي الوطني (ANB)","f":"=VLOOKUP(C22, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E22","v":"PRJ-10","fg":"#334155","al":"center"},{"c":"F22","v":"مشروع المجمع السكني والفلل الفاخرة - الدرعية"},{"c":"G22","v":"ضمان حسن تنفيذ","b":true,"al":"center"},{"c":"H22","v":4200000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I22","v":0.15,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J22","v":630000,"f":"=H22*I22","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K22","v":0.015,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L22","v":15750,"f":"=H22*(K22/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M22","v":"2025-10-01","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N22","v":"2027-10-01","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O22","v":"2027-10-01\"-\"2026-11-01","f":"=N22-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P22","v":"ساري ومستقر","f":"=IF(O22<0, \"منتهي الصلاحية\", IF(O22<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O22<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q22","v":"أعمال التشطيبات الديكورية والتكسيات التراثية"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"LG-019","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B23","v":"LG-ANB-920153","bg":"#F8FAFC","al":"center"},{"c":"C23","v":"BK-04","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D23","v":"البنك العربي الوطني (ANB)","f":"=VLOOKUP(C23, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E23","v":"PRJ-10","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F23","v":"مشروع المجمع السكني والفلل الفاخرة - الدرعية","bg":"#F8FAFC"},{"c":"G23","v":"ضمان دفعة مقدمة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H23","v":5200000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I23","v":0.15,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J23","v":780000,"f":"=H23*I23","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K23","v":0.015,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L23","v":19500,"f":"=H23*(K23/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M23","v":"2025-10-15","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N23","v":"2026-12-30","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O23","v":"2026-12-30\"-\"2026-11-01","f":"=N23-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P23","v":"ساري ومستقر","f":"=IF(O23<0, \"منتهي الصلاحية\", IF(O23<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O23<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"Q23","v":"تخفيض الضمان بنسبة الاستقطاع بمستخلص 6","bg":"#F8FAFC"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"LG-020","fg":"#0284C7","b":true,"al":"center"},{"c":"B24","v":"LG-SAB-440184","al":"center"},{"c":"C24","v":"BK-05","fg":"#334155","b":true,"al":"center"},{"c":"D24","v":"البنك السعودي الأول (SAB)","f":"=VLOOKUP(C24, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E24","v":"PRJ-01","fg":"#334155","al":"center"},{"c":"F24","v":"مشروع برج العليا السكني والتجاري - الرياض"},{"c":"G24","v":"اعتماد مستندي (LC)","b":true,"al":"center"},{"c":"H24","v":4100000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I24","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J24","v":410000,"f":"=H24*I24","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K24","v":0.013,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L24","v":13325,"f":"=H24*(K24/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M24","v":"2026-05-15","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N24","v":"2026-11-10","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O24","v":"2026-11-10\"-\"2026-11-01","f":"=N24-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P24","v":"ساري ومستقر","f":"=IF(O24<0, \"منتهي الصلاحية\", IF(O24<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O24<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"Q24","v":"إنهاء إجراءات الإفراج الجمركي بميناء الملك عبد العزيز"}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"LG-021","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B25","v":"LG-SAB-440185","bg":"#F8FAFC","al":"center"},{"c":"C25","v":"BK-05","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D25","v":"البنك السعودي الأول (SAB)","f":"=VLOOKUP(C25, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E25","v":"PRJ-02","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F25","v":"مشروع مستشفى الملك سلمان التخصصي - الخبر","bg":"#F8FAFC"},{"c":"G25","v":"اعتماد مستندي (LC)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H25","v":3500000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I25","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J25","v":350000,"f":"=H25*I25","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K25","v":0.013,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L25","v":11375,"f":"=H25*(K25/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M25","v":"2026-06-01","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N25","v":"2026-12-25","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O25","v":"2026-12-25\"-\"2026-11-01","f":"=N25-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P25","v":"ساري ومستقر","f":"=IF(O25<0, \"منتهي الصلاحية\", IF(O25<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O25<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"Q25","v":"شحن مصاعد غرف العمليات والأنظمة الطبية","bg":"#F8FAFC"}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"LG-022","fg":"#0284C7","b":true,"al":"center"},{"c":"B26","v":"LG-ARB-849206","al":"center"},{"c":"C26","v":"BK-01","fg":"#334155","b":true,"al":"center"},{"c":"D26","v":"مصرف الراجحي","f":"=VLOOKUP(C26, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E26","v":"PRJ-03","fg":"#334155","al":"center"},{"c":"F26","v":"مشروع مجمع مستودعات وادي اللوجستي - جدة"},{"c":"G26","v":"ضمان محتجز الصيانة","b":true,"al":"center"},{"c":"H26","v":1800000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I26","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J26","v":180000,"f":"=H26*I26","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K26","v":0.0125,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L26","v":5625,"f":"=H26*(K26/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M26","v":"2026-02-01","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N26","v":"2027-02-01","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O26","v":"2027-02-01\"-\"2026-11-01","f":"=N26-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P26","v":"ساري ومستقر","f":"=IF(O26<0, \"منتهي الصلاحية\", IF(O26<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O26<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q26","v":"متابعة فترة الضمان التشغيلي والتسليم النهائي"}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"LG-023","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B27","v":"LG-SNB-510424","bg":"#F8FAFC","al":"center"},{"c":"C27","v":"BK-02","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D27","v":"البنك الأهلي السعودي (SNB)","f":"=VLOOKUP(C27, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E27","v":"PRJ-04","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F27","v":"مشروع تطوير البنية التحتية وضخ المياه - مكة","bg":"#F8FAFC"},{"c":"G27","v":"ضمان دفعة مقدمة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H27","v":6200000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I27","v":0.12,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J27","v":744000,"f":"=H27*I27","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K27","v":0.0135,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L27","v":20925,"f":"=H27*(K27/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M27","v":"2025-01-20","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N27","v":"2027-03-20","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O27","v":"2027-03-20\"-\"2026-11-01","f":"=N27-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P27","v":"ساري ومستقر","f":"=IF(O27<0, \"منتهي الصلاحية\", IF(O27<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O27<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q27","v":"استهلاك الدفعة بنسبة 60% مع المستخلصات الجارية","bg":"#F8FAFC"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"LG-024","fg":"#0284C7","b":true,"al":"center"},{"c":"B28","v":"LG-RYD-302915","al":"center"},{"c":"C28","v":"BK-03","fg":"#334155","b":true,"al":"center"},{"c":"D28","v":"بنك الرياض","f":"=VLOOKUP(C28, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E28","v":"PRJ-05","fg":"#334155","al":"center"},{"c":"F28","v":"مشروع منتجع شاطئ البحر الأحمر السياحي - أملج"},{"c":"G28","v":"ضمان ابتدائي","b":true,"al":"center"},{"c":"H28","v":450000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I28","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J28","v":45000,"f":"=H28*I28","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K28","v":0.014,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L28","v":1575,"f":"=H28*(K28/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M28","v":"2026-09-01","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N28","v":"2026-11-22","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O28","v":"2026-11-22\"-\"2026-11-01","f":"=N28-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P28","v":"ساري ومستقر","f":"=IF(O28<0, \"منتهي الصلاحية\", IF(O28<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O28<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"Q28","v":"تم الترسية ومطلوب استرداد وثيقة الضمان وتحرير الغطاء"}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":"LG-025","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B29","v":"LG-ANB-920154","bg":"#F8FAFC","al":"center"},{"c":"C29","v":"BK-04","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D29","v":"البنك العربي الوطني (ANB)","f":"=VLOOKUP(C29, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E29","v":"PRJ-06","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F29","v":"مشروع المجمع التعليمي والمدارس النموذجية - الرياض","bg":"#F8FAFC"},{"c":"G29","v":"ضمان دفعة مقدمة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H29","v":3200000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I29","v":0.15,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J29","v":480000,"f":"=H29*I29","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K29","v":0.015,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L29","v":12000,"f":"=H29*(K29/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M29","v":"2025-09-15","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N29","v":"2027-03-15","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O29","v":"2027-03-15\"-\"2026-11-01","f":"=N29-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P29","v":"ساري ومستقر","f":"=IF(O29<0, \"منتهي الصلاحية\", IF(O29<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O29<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q29","v":"متابعة استقطاع دفعات المستخلصات مع الاستشاري","bg":"#F8FAFC"}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":"LG-026","fg":"#0284C7","b":true,"al":"center"},{"c":"B30","v":"LG-SAB-440186","al":"center"},{"c":"C30","v":"BK-05","fg":"#334155","b":true,"al":"center"},{"c":"D30","v":"البنك السعودي الأول (SAB)","f":"=VLOOKUP(C30, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E30","v":"PRJ-07","fg":"#334155","al":"center"},{"c":"F30","v":"مشروع جسور وتقاطعات طريق الملك فهد - الدمام"},{"c":"G30","v":"ضمان محتجز الصيانة","b":true,"al":"center"},{"c":"H30","v":2200000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I30","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J30","v":220000,"f":"=H30*I30","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K30","v":0.013,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L30","v":7150,"f":"=H30*(K30/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M30","v":"2026-04-10","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N30","v":"2027-04-10","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O30","v":"2027-04-10\"-\"2026-11-01","f":"=N30-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P30","v":"ساري ومستقر","f":"=IF(O30<0, \"منتهي الصلاحية\", IF(O30<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O30<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q30","v":"شهادة إتمام أعمال السفلتة والإنارة واختبارات الجودة"}]},{"r":31,"h":36.0,"cells":[{"c":"A31","v":"LG-027","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B31","v":"LG-ARB-849207","bg":"#F8FAFC","al":"center"},{"c":"C31","v":"BK-01","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D31","v":"مصرف الراجحي","f":"=VLOOKUP(C31, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E31","v":"PRJ-08","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F31","v":"مشروع المجمع الإداري والمكتبي لشركة الاتصالات","bg":"#F8FAFC"},{"c":"G31","v":"ضمان ابتدائي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H31","v":550000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I31","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J31","v":55000,"f":"=H31*I31","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K31","v":0.0125,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L31","v":1718.75,"f":"=H31*(K31/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M31","v":"2026-08-01","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N31","v":"2026-11-05","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O31","v":"2026-11-05\"-\"2026-11-01","f":"=N31-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P31","v":"ساري ومستقر","f":"=IF(O31<0, \"منتهي الصلاحية\", IF(O31<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O31<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"Q31","v":"مراجعة لجنة فحص العروض لاسترداد الشيك أو الضمان","bg":"#F8FAFC"}]},{"r":32,"h":36.0,"cells":[{"c":"A32","v":"LG-028","fg":"#0284C7","b":true,"al":"center"},{"c":"B32","v":"LG-SNB-510425","al":"center"},{"c":"C32","v":"BK-02","fg":"#334155","b":true,"al":"center"},{"c":"D32","v":"البنك الأهلي السعودي (SNB)","f":"=VLOOKUP(C32, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E32","v":"PRJ-09","fg":"#334155","al":"center"},{"c":"F32","v":"مشروع محطة معالجة المياه ومحابس التوزيع - تبوك"},{"c":"G32","v":"ضمان دفعة مقدمة","b":true,"al":"center"},{"c":"H32","v":4800000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I32","v":0.12,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J32","v":576000,"f":"=H32*I32","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K32","v":0.0135,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L32","v":16200,"f":"=H32*(K32/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M32","v":"2025-02-15","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N32","v":"2027-02-15","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O32","v":"2027-02-15\"-\"2026-11-01","f":"=N32-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P32","v":"ساري ومستقر","f":"=IF(O32<0, \"منتهي الصلاحية\", IF(O32<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O32<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q32","v":"أعمال التوريد والتركيب مطابقة للجدول الزمني"}]},{"r":33,"h":36.0,"cells":[{"c":"A33","v":"LG-029","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B33","v":"LG-RYD-302916","bg":"#F8FAFC","al":"center"},{"c":"C33","v":"BK-03","bg":"#F8FAFC","fg":"#334155","b":true,"al":"center"},{"c":"D33","v":"بنك الرياض","f":"=VLOOKUP(C33, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","bg":"#F8FAFC","b":true},{"c":"E33","v":"PRJ-10","bg":"#F8FAFC","fg":"#334155","al":"center"},{"c":"F33","v":"مشروع المجمع السكني والفلل الفاخرة - الدرعية","bg":"#F8FAFC"},{"c":"G33","v":"ضمان ابتدائي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H33","v":400000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I33","v":0.1,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J33","v":40000,"f":"=H33*I33","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K33","v":0.014,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L33","v":1400,"f":"=H33*(K33/4)","bg":"#F8FAFC","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M33","v":"2026-09-15","bg":"#F8FAFC","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N33","v":"2026-12-15","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O33","v":"2026-12-15\"-\"2026-11-01","f":"=N33-'إعدادات البنوك والتسهيلات'!$C$7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"P33","v":"ساري ومستقر","f":"=IF(O33<0, \"منتهي الصلاحية\", IF(O33<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O33<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"Q33","v":"متابعة موعد فتح المظاريف المالية للمنافسة","bg":"#F8FAFC"}]},{"r":34,"h":36.0,"cells":[{"c":"A34","v":"LG-030","fg":"#0284C7","b":true,"al":"center"},{"c":"B34","v":"LG-ANB-920155","al":"center"},{"c":"C34","v":"BK-04","fg":"#334155","b":true,"al":"center"},{"c":"D34","v":"البنك العربي الوطني (ANB)","f":"=VLOOKUP(C34, 'إعدادات البنوك والتسهيلات'!$A$17:$G$21, 2, FALSE)","b":true},{"c":"E34","v":"PRJ-01","fg":"#334155","al":"center"},{"c":"F34","v":"مشروع برج العليا السكني والتجاري - الرياض"},{"c":"G34","v":"ضمان محتجز الصيانة","b":true,"al":"center"},{"c":"H34","v":2100000,"in":true,"bg":"#FEF9C3","b":true,"al":"left","nf":"#,##0"},{"c":"I34","v":0.15,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.0%"},{"c":"J34","v":315000,"f":"=H34*I34","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K34","v":0.015,"in":true,"bg":"#FEF9C3","al":"center","nf":"0.00%"},{"c":"L34","v":7875,"f":"=H34*(K34/4)","fg":"#334155","al":"left","nf":"#,##0"},{"c":"M34","v":"2026-03-01","fg":"#334155","al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"N34","v":"2027-03-01","bg":"#FEF9C3","b":true,"al":"center","nf":"yyyy\\-mm\\-dd"},{"c":"O34","v":"2027-03-01\"-\"2026-11-01","f":"=N34-'إعدادات البنوك والتسهيلات'!$C$7","b":true,"al":"center","nf":"#,##0"},{"c":"P34","v":"ساري ومستقر","f":"=IF(O34<0, \"منتهي الصلاحية\", IF(O34<=30, \"حرج: ينتهي خلال < 30 يوماً\", IF(O34<=60, \"تنبيه: ينتهي خلال 31 - 60 يوماً\", \"ساري ومستقر\")))","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"Q34","v":"فترة الضمان سارية وتنفيذ الصيانة الدورية للأبراج"}]},{"r":35,"h":42.0,"cells":[{"c":"A35","v":"إجمالي محفظة خطابات الضمان والاعتمادات المستندية (30 عملية)","bg":"#F1F5F9","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H35","v":142400000,"f":"=SUM(H5:H34)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0"},{"c":"I35","v":0.114,"f":"=AVERAGE(I5:I34)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"J35","v":16238000,"f":"=SUM(J5:J34)","bg":"#F1F5F9","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"K35","v":0.013583,"f":"=AVERAGE(K5:K34)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00%"},{"c":"L35","v":478700,"f":"=SUM(L5:L34)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"left","nf":"#,##0"},{"c":"M35","v":"","bg":"#F1F5F9","al":"center"},{"c":"N35","v":"","bg":"#F1F5F9","al":"center"},{"c":"O35","v":"","bg":"#F1F5F9","al":"center"},{"c":"P35","v":"","bg":"#F1F5F9","al":"center"},{"c":"Q35","v":"","bg":"#F1F5F9","al":"center"}]}]},{"name":"تحليل التواريخ والسيولة","maxRow":27,"maxCol":10,"colWidths":[15.0,24.0,20.0,26.0,13.0,24.0,28.0,26.0,18.0,48.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل استحقاقات الضمانات، تحرير الغطاء النقدي، والعمولات المصرفية (Timeline & Liquidity Forecast)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نمذجة التدفقات النقدية المحررة للخزينة من استرداد الغطاء النقدي المجمد، جدولة العمولات الدورية، وتتبع إطفاء الدفعة المقدمة","bg":"#334155","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":28.0,"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":38.0,"cells":[{"c":"A4","v":"أولاً: جدول استحقاق الضمانات الشهرية والسيولة الناتجة عن تحرير الغطاء النقدي (12-Month Liquidity Forecast)","bg":"#1E293B","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":5,"h":52.0,"cells":[{"c":"A5","v":"كود الشهر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"الفترة الزمنية والشهر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"عدد الضمانات المستحقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"قيمة الضمانات المنتهية (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الغطاء النقدي المحرر (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"عمولات البنوك المستحقة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"صافي السيولة العائدة للخزينة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"رصيد الغطاء النقدي المتبقي (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"مؤشر ضغط الخزينة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"التوجيه الاستراتيجي لإدارة السيولة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"M-01","fg":"#0284C7","b":true,"al":"center"},{"c":"B6","v":"نوفمبر 2026","b":true,"al":"center"},{"c":"C6","v":7,"in":true,"al":"center","nf":"#,##0"},{"c":"D6","v":28700000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E6","v":3245000,"in":true,"fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F6","v":310500,"in":true,"fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G6","v":2934500,"f":"=E6-F6","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H6","v":8580000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"I6","v":"حرج جداً","bg":"#FFE4E6","fg":"#E11D48","b":true,"al":"center"},{"c":"J6","v":"تنفيذ تمديد فوري لـ 4 ضمانات لتفادي التسييل واسترداد غطاء ضمانين"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"M-02","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B7","v":"ديسمبر 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":6,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D7","v":33800000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E7","v":4015000,"in":true,"bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F7","v":285400,"in":true,"bg":"#F8FAFC","fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G7","v":3729600,"f":"=E7-F7","bg":"#F8FAFC","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H7","v":4565000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"I7","v":"مرتفع","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center"},{"c":"J7","v":"تخفيض ضمانات الدفعة المقدمة بمستخلصات الإقفال السنوية","bg":"#F8FAFC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"M-03","fg":"#0284C7","b":true,"al":"center"},{"c":"B8","v":"يناير 2027","b":true,"al":"center"},{"c":"C8","v":3,"in":true,"al":"center","nf":"#,##0"},{"c":"D8","v":12250000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E8","v":1370000,"in":true,"fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F8","v":260100,"in":true,"fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G8","v":1109900,"f":"=E8-F8","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H8","v":3195000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"I8","v":"متوسط","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J8","v":"استرداد غطاء ضمان محتجز الصيانة بعد صدور محضر التسليم النهائي"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"M-04","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B9","v":"فبراير 2027","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":2,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D9","v":6900000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E9","v":690000,"in":true,"bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F9","v":215000,"in":true,"bg":"#F8FAFC","fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G9","v":475000,"f":"=E9-F9","bg":"#F8FAFC","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H9","v":2505000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"I9","v":"منخفض","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J9","v":"إعادة تدوير السقف الائتماني المتاح للمناقصات والمشاريع الجديدة","bg":"#F8FAFC"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"M-05","fg":"#0284C7","b":true,"al":"center"},{"c":"B10","v":"مارس 2027","b":true,"al":"center"},{"c":"C10","v":3,"in":true,"al":"center","nf":"#,##0"},{"c":"D10","v":11450000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E10","v":1235000,"in":true,"fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F10","v":195000,"in":true,"fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G10","v":1040000,"f":"=E10-F10","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H10","v":1270000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"I10","v":"متوسط","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J10","v":"تجديد اتفاقيات التسهيلات المصرفية مع مصرف الراجحي والبنك الأهلي"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"M-06","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B11","v":"أبريل 2027","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":2,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D11","v":9000000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E11","v":900000,"in":true,"bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F11","v":180000,"in":true,"bg":"#F8FAFC","fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G11","v":720000,"f":"=E11-F11","bg":"#F8FAFC","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H11","v":370000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"I11","v":"منخفض","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J11","v":"تحرير أصول الغطاء النقدي وإعادة توجيهها للتدفقات التشغيلية","bg":"#F8FAFC"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"M-07","fg":"#0284C7","b":true,"al":"center"},{"c":"B12","v":"مايو 2027","b":true,"al":"center"},{"c":"C12","v":1,"in":true,"al":"center","nf":"#,##0"},{"c":"D12","v":3900000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E12","v":468000,"in":true,"fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F12","v":165000,"in":true,"fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G12","v":303000,"f":"=E12-F12","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H12","v":0,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"I12","v":"مستقر","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J12","v":"إقفال التزامات مشروع الاتصالات بنجاح وتحرير كامل الغطاء"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"M-08","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B13","v":"يونيو 2027","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D13","v":4500000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E13","v":450000,"in":true,"bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F13","v":150000,"in":true,"bg":"#F8FAFC","fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G13","v":300000,"f":"=E13-F13","bg":"#F8FAFC","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H13","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"I13","v":"مستقر","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J13","v":"استلام ابتدائي لمستودعات وادي وإصدار ضمان الصيانة بدلاً من النهائي","bg":"#F8FAFC"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"M-09","fg":"#0284C7","b":true,"al":"center"},{"c":"B14","v":"يوليو 2027","b":true,"al":"center"},{"c":"C14","v":1,"in":true,"al":"center","nf":"#,##0"},{"c":"D14","v":2400000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E14","v":240000,"in":true,"fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F14","v":135000,"in":true,"fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G14","v":105000,"f":"=E14-F14","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H14","v":0,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"I14","v":"مستقر","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J14","v":"تسوية الاعتمادات المستندية الخارجية ومطابقة مستندات الجمارك"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"M-10","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B15","v":"أغسطس 2027","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D15","v":2800000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E15","v":280000,"in":true,"bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F15","v":120000,"in":true,"bg":"#F8FAFC","fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G15","v":160000,"f":"=E15-F15","bg":"#F8FAFC","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H15","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"I15","v":"مستقر","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J15","v":"متابعة إنجاز المجمع التعليمي وتخفيض التكلفة التمويلية للضمان","bg":"#F8FAFC"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"M-11","fg":"#0284C7","b":true,"al":"center"},{"c":"B16","v":"سبتمبر 2027","b":true,"al":"center"},{"c":"C16","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"D16","v":0,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E16","v":0,"in":true,"fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F16","v":110000,"in":true,"fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G16","v":-110000,"f":"=E16-F16","fg":"#E11D48","b":true,"al":"left","nf":"#,##0"},{"c":"H16","v":0,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"I16","v":"مستقر","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J16","v":"لا توجد استحقاقات - سداد عمولات الحسابات الجارية الدورية"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"M-12","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B17","v":"أكتوبر 2027","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D17","v":4200000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E17","v":630000,"in":true,"bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F17","v":105000,"in":true,"bg":"#F8FAFC","fg":"#E11D48","al":"left","nf":"#,##0"},{"c":"G17","v":525000,"f":"=E17-F17","bg":"#F8FAFC","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H17","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"I17","v":"مستقر","bg":"#D1FAE5","fg":"#059669","b":true,"al":"center"},{"c":"J17","v":"استلام ابتدائي لمشروع الفلل التراثية بالدرعية وتحرير الغطاء","bg":"#F8FAFC"}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":"الإجمالي السنوي المتوقع","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C18","v":28,"f":"=SUM(C6:C17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D18","v":119900000,"f":"=SUM(D6:D17)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0"},{"c":"E18","v":13523000,"f":"=SUM(E6:E17)","bg":"#F1F5F9","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"F18","v":2231000,"f":"=SUM(F6:F17)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"left","nf":"#,##0"},{"c":"G18","v":11292000,"f":"=SUM(G6:G17)","bg":"#F1F5F9","fg":"#059669","b":true,"al":"left","nf":"#,##0"},{"c":"H18","v":"","bg":"#F1F5F9","al":"center"},{"c":"I18","v":"","bg":"#F1F5F9","al":"center"},{"c":"J18","v":"","bg":"#F1F5F9","al":"center"}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""},{"c":"I19","v":""},{"c":"J19","v":""}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"ثانياً: جدول استهلاك وتخفيض خطابات ضمان الدفعة المقدمة للمشاريع (Advance Payment Guarantee Amortization Tracker)","bg":"#334155","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":21,"h":52.0,"cells":[{"c":"A21","v":"كود المشروع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B21","v":"اسم المشروع والعقد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C21","v":"قيمة العقد الإجمالية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D21","v":"قيمة الدفعة المقدمة الابتدائية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E21","v":"نسبة الدفعة من العقد %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F21","v":"المبالغ المستردة بالمستخلصات (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G21","v":"نسبة استهلاك الدفعة %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H21","v":"رصيد خطاب الضمان الحالي (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I21","v":"مبلغ التخفيض المستحق للضمان (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J21","v":"حالة الضمان البنكي والتخفيض","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"PRJ-01","fg":"#0284C7","b":true,"al":"center"},{"c":"B22","v":"برج العليا السكني والتجاري"},{"c":"C22","v":120000000,"in":true,"al":"left","nf":"#,##0"},{"c":"D22","v":12000000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E22","v":0.1,"in":true,"fg":"#334155","al":"center","nf":"0.0%"},{"c":"F22","v":8400000,"in":true,"fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G22","v":0.7,"f":"=F22/D22","fg":"#059669","b":true,"al":"center","nf":"0.0%"},{"c":"H22","v":3600000,"f":"=D22-F22","fg":"#E11D48","b":true,"al":"left","nf":"#,##0"},{"c":"I22","v":8400000,"f":"=F22","b":true,"al":"left","nf":"#,##0"},{"c":"J22","v":"ساري - يستوجب تخفيض فوري إلى 3.6 مليون ريال"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"PRJ-02","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B23","v":"مستشفى الملك سلمان التخصصي","bg":"#F8FAFC"},{"c":"C23","v":150000000,"in":true,"bg":"#F8FAFC","al":"left","nf":"#,##0"},{"c":"D23","v":15000000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E23","v":0.1,"in":true,"bg":"#F8FAFC","fg":"#334155","al":"center","nf":"0.0%"},{"c":"F23","v":11250000,"in":true,"bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G23","v":0.75,"f":"=F23/D23","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center","nf":"0.0%"},{"c":"H23","v":3750000,"f":"=D23-F23","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"left","nf":"#,##0"},{"c":"I23","v":11250000,"f":"=F23","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"J23","v":"ساري - يستوجب تخفيض فوري إلى 3.75 مليون ريال","bg":"#F8FAFC"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"PRJ-03","fg":"#0284C7","b":true,"al":"center"},{"c":"B24","v":"مجمع مستودعات وادي اللوجستي"},{"c":"C24","v":60000000,"in":true,"al":"left","nf":"#,##0"},{"c":"D24","v":6000000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E24","v":0.1,"in":true,"fg":"#334155","al":"center","nf":"0.0%"},{"c":"F24","v":3900000,"in":true,"fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G24","v":0.65,"f":"=F24/D24","fg":"#059669","b":true,"al":"center","nf":"0.0%"},{"c":"H24","v":2100000,"f":"=D24-F24","fg":"#E11D48","b":true,"al":"left","nf":"#,##0"},{"c":"I24","v":3900000,"f":"=F24","b":true,"al":"left","nf":"#,##0"},{"c":"J24","v":"ساري - جاري تسوية الاستقطاع مع الاستشاري"}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"PRJ-07","bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"center"},{"c":"B25","v":"جسور وتقاطعات طريق فهد","bg":"#F8FAFC"},{"c":"C25","v":85000000,"in":true,"bg":"#F8FAFC","al":"left","nf":"#,##0"},{"c":"D25","v":8500000,"in":true,"bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"E25","v":0.1,"in":true,"bg":"#F8FAFC","fg":"#334155","al":"center","nf":"0.0%"},{"c":"F25","v":4250000,"in":true,"bg":"#F8FAFC","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G25","v":0.5,"f":"=F25/D25","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center","nf":"0.0%"},{"c":"H25","v":4250000,"f":"=D25-F25","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"left","nf":"#,##0"},{"c":"I25","v":4250000,"f":"=F25","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0"},{"c":"J25","v":"ساري - استهلاك 50% مطابق للجدول الزمني","bg":"#F8FAFC"}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"PRJ-10","fg":"#0284C7","b":true,"al":"center"},{"c":"B26","v":"المجمع السكني والفلل الفاخرة"},{"c":"C26","v":52000000,"in":true,"al":"left","nf":"#,##0"},{"c":"D26","v":5200000,"in":true,"b":true,"al":"left","nf":"#,##0"},{"c":"E26","v":0.1,"in":true,"fg":"#334155","al":"center","nf":"0.0%"},{"c":"F26","v":1820000,"in":true,"fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G26","v":0.35,"f":"=F26/D26","fg":"#059669","b":true,"al":"center","nf":"0.0%"},{"c":"H26","v":3380000,"f":"=D26-F26","fg":"#E11D48","b":true,"al":"left","nf":"#,##0"},{"c":"I26","v":1820000,"f":"=F26","b":true,"al":"left","nf":"#,##0"},{"c":"J26","v":"ساري - تم تخفيض الدفعة مع المستخلص 5"}]},{"r":27,"h":42.0,"cells":[{"c":"A27","v":"إجمالي برامج ضمانات الدفعة المقدمة","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C27","v":467000000,"f":"=SUM(C22:C26)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0"},{"c":"D27","v":46700000,"f":"=SUM(D22:D26)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0"},{"c":"E27","v":0.1,"f":"=AVERAGE(E22:E26)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F27","v":29620000,"f":"=SUM(F22:F26)","bg":"#F1F5F9","fg":"#0284C7","b":true,"al":"left","nf":"#,##0"},{"c":"G27","v":0.634261,"f":"=F27/D27","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center","nf":"0.0%"},{"c":"H27","v":17080000,"f":"=SUM(H22:H26)","bg":"#F1F5F9","fg":"#E11D48","b":true,"al":"left","nf":"#,##0"},{"c":"I27","v":29620000,"f":"=SUM(I22:I26)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0"},{"c":"J27","v":"","bg":"#F1F5F9","al":"center"}]}],"charts":[{"title":"مسار تحرير الغطاء النقدي وصافي السيولة العائدة للخزينة شهرياً (SAR)","type":"line","grouping":"standard","anchorRow":30,"anchorCol":0,"categories":["نوفمبر 2026","ديسمبر 2026","يناير 2027","فبراير 2027","مارس 2027","أبريل 2027","مايو 2027","يونيو 2027","يوليو 2027","أغسطس 2027","سبتمبر 2027","أكتوبر 2027"],"series":[{"name":"الغطاء النقدي المحرر (SAR)","valRef":"'تحليل التواريخ والسيولة'!$E$6:$E$17","values":[3245000.0,4015000.0,1370000.0,690000.0,1235000.0,900000.0,468000.0,450000.0,240000.0,280000.0,0.0,630000.0],"color":"#2563EB","titleRef":"'تحليل التواريخ والسيولة'!$E$5","nf":"#,##0"},{"name":"عمولات البنوك المستحقة (SAR)","valRef":"'تحليل التواريخ والسيولة'!$F$6:$F$17","values":[310500.0,285400.0,260100.0,215000.0,195000.0,180000.0,165000.0,150000.0,135000.0,120000.0,110000.0,105000.0],"color":"#059669","titleRef":"'تحليل التواريخ والسيولة'!$F$5","nf":"#,##0"},{"name":"صافي السيولة العائدة للخزينة (SAR)","valRef":"'تحليل التواريخ والسيولة'!$G$6:$G$17","values":[2934500.0,3729600.0,1109900.0,475000.0,1040000.0,720000.0,303000.0,300000.0,105000.0,160000.0,-110000.0,525000.0],"color":"#D97706","titleRef":"'تحليل التواريخ والسيولة'!$G$5","nf":"#,##0"}],"catRef":"'تحليل التواريخ والسيولة'!$B$6:$B$17"}]}]}