{"slug":"bank-guarantees-tracker","sheets":[{"name":"إعدادات_البنوك_والتسهيلات","maxRow":23,"maxCol":5,"colWidths":[30.0,30.0,24.0,24.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات التسهيلات البنكية وسقوف خطابات الضمان (Bank Credit Facilities & Setup)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: يُسجل هنا سقوف التسهيلات المعتمدة مع البنوك، ونسب الغطاء النقدي، وعمولات الإصدار. ترتبط الحسابات تلقائياً بهذه المعدلات.","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":5},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"البيانات العامة للشركة والسنة المالية","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"اسم الشركة المقاولة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C5","v":"شركة البنيان للإنشاءات والمقاولات العامة","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E5","v":"نصي","fg":"#64748B","al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"السنة المالية المستهدفة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C6","v":"2026 م","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"سنة","fg":"#64748B","al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"العملة الأساسية لسجل الضمانات:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C7","v":"ريال سعودي (SAR)","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E7","v":"عملة","fg":"#64748B","al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"المعايير المحاسبية المطبقة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C8","v":"معايير الهيئة السعودية SOCPA + معيار IFRS 15","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E8","v":"مرجع نظامي","fg":"#64748B","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"القواعد الدولية الحاكمة للضمانات:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C9","v":"القواعد الموحدة لضمانات الطلب URDG 758 (غرفة التجارة الدولية)","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"مرجع دولي","fg":"#64748B","al":"center"}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"سقوف التسهيلات الائتمانية لخطابات الضمان لدى البنوك (LG Credit Lines)","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"مصرف الراجحي (سقف التسهيلات المعتمد):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C12","v":25000000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E12","v":"عملة","fg":"#64748B","al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"البنك الأهلي السعودي SNB (سقف التسهيلات):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C13","v":20000000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E13","v":"عملة","fg":"#64748B","al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"بنك الرياض (سقف التسهيلات المعتمد):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C14","v":15000000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E14","v":"عملة","fg":"#64748B","al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"البنك السعودي الفرنسي BSF (سقف التسهيلات):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C15","v":10000000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E15","v":"عملة","fg":"#64748B","al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"إجمالي سقوف التسهيلات البنكية المتاحة للشركة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C16","v":70000000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E16","v":"عملة","fg":"#64748B","al":"center"}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"النسب النمطية للغطاء النقدي والعمولات البنكية حسب نوع الضمان","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"الضمان الابتدائي (Bid Bond):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C19","v":0,"in":true,"b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"E19","v":"نسبة غطاء نقدي (0% بدون غطاء)","fg":"#64748B","al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"ضمان حسن التنفيذ (Performance Bond):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C20","v":0.05,"in":true,"b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"E20","v":"نسبة غطاء نقدي (5% هامش نقدي)","fg":"#64748B","al":"center"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"ضمان الدفعة المقدمة (Advance Payment Guarantee):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C21","v":0.1,"in":true,"b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"E21","v":"نسبة غطاء نقدي (10% هامش نقدي)","fg":"#64748B","al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"ضمان أعمال الصيانة (Maintenance / Retention Bond):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C22","v":0.05,"in":true,"b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"E22","v":"نسبة غطاء نقدي (5% هامش نقدي)","fg":"#64748B","al":"center"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"متوسط عمولة البنك السنوية لإصدار خطابات الضمان:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C23","v":0.0075,"in":true,"b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"E23","v":"نسبة عمولة سنوية (0.75% p.a.)","fg":"#64748B","al":"center"}]}]},{"name":"لوحة_مؤشرات_خطابات_الضمان","maxRow":21,"maxCol":7,"colWidths":[8.0,36.0,26.0,26.0,26.0,20.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة متابعة محفظة خطابات الضمان البنكية والسيولة النقدية (LG Portfolio & Liquidity Dashboard)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"متابعة السقوف الائتمانية للبنوك، الضمانات النشطة، الأرصدة المتاحة، الغطاء النقدي المحجوز، وتنبيهات التجديد الفوري","bg":"#1E40AF","fg":"#F1F5F9","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":52.0,"cells":[{"c":"A4","v":"اسم المنشأة:","bg":"#F8FAFC","b":true},{"c":"B4","v":"شركة البنيان للإنشاءات والمقاولات العامة","f":"='إعدادات_البنوك_والتسهيلات'!$C$5","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"تاريخ تحديث المحفظة:","bg":"#F8FAFC","b":true},{"c":"F4","v":"2026-10-09","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"السنة المالية:","bg":"#F8FAFC","b":true},{"c":"B5","v":"2026 م","f":"='إعدادات_البنوك_والتسهيلات'!$C$6","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"كود السجل المالي:","bg":"#F8FAFC","b":true},{"c":"F5","v":"LG-TRK-2026","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"إجمالي سقف التسهيلات:","bg":"#F8FAFC","b":true},{"c":"B6","v":70000000,"f":"='إعدادات_البنوك_والتسهيلات'!$C$16","b":true,"nf":"#,##0.00","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"حالة المحفظة الائتمانية:","bg":"#F8FAFC","b":true},{"c":"F6","v":"ملتزمة بنسب السيولة المعتمدة","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"إجمالي قيمة الضمانات القائمة النشطة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C8","v":"رصيد التسهيلات المتاح للاستخدام","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E8","v":"الغطاء النقدي المحتجز لدى البنوك","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F8","v":"إجمالي العمولات البنكية السنوية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":9,"h":44.0,"cells":[{"c":"A9","v":0,"f":"='سجل_خطابات_الضمان_التفصيلي'!$H$18","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C9","v":0,"f":"=D6-A9","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E9","v":0,"f":"='سجل_خطابات_الضمان_التفصيلي'!$J$18","bg":"#F1F5F9","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"f":"='سجل_خطابات_الضمان_التفصيلي'!$L$18","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"ريال سعودي (ضمانات نشطة وسارية)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C10","v":"ريال سعودي (متاح لإصدار ضمانات جديدة)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E10","v":"ريال سعودي (سيولة مقيدة بالبنوك Cash Margin)","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F10","v":"ريال سعودي (تكلفة التسهيلات المسددة)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"البنك المصدر للضمان","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"سقف التسهيل المعتمد (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"المستخدم الفعلي (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"المتاح للإصدار (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"نسبة الاستخدام (%)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"الغطاء النقدي المحجوز (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"1","b":true,"al":"center"},{"c":"B13","v":"مصرف الراجحي","b":true},{"c":"C13","v":25000000,"f":"='إعدادات_البنوك_والتسهيلات'!$C$12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D13","v":14250000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":10750000,"f":"=C13-D13","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":0.57,"f":"=D13/C13","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"G13","v":712500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"البنك الأهلي السعودي SNB","bg":"#F8FAFC","b":true},{"c":"C14","v":20000000,"f":"='إعدادات_البنوك_والتسهيلات'!$C$13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D14","v":11800000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":8200000,"f":"=C14-D14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0.59,"f":"=D14/C14","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"G14","v":890000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"3","b":true,"al":"center"},{"c":"B15","v":"بنك الرياض","b":true},{"c":"C15","v":15000000,"f":"='إعدادات_البنوك_والتسهيلات'!$C$14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D15","v":6400000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":8600000,"f":"=C15-D15","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":0.426667,"f":"=D15/C15","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"G15","v":320000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"4","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"البنك السعودي الفرنسي BSF","bg":"#F8FAFC","b":true},{"c":"C16","v":10000000,"f":"='إعدادات_البنوك_والتسهيلات'!$C$15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D16","v":4200000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":5800000,"f":"=C16-D16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":0.42,"f":"=D16/C16","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"G16","v":210000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"إجمالي محفظة التسهيلات البنكية (Total Credit Facilities)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":2},{"skip":true},{"c":"C17","v":70000000,"f":"=SUM(C13:C16)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":36650000,"f":"=SUM(D13:D16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":33350000,"f":"=SUM(E13:E16)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":0.523571,"f":"=D17/C17","bg":"#FEF3C7","b":true,"al":"center","nf":"0.00%"},{"c":"G17","v":2132500,"f":"=SUM(G13:G16)","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":28.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"الاعتمادات المالية الرسمية لمتابعة خطابات الضمان والتسهيلات","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"إعداد محاسب الخزينة والضمانات","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"C20","v":"مراجعة المراقب والمدير المالي CFO","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F20","v":"اعتماد المدير العام التنفيذي CEO","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true}]},{"r":21,"h":128.0,"cells":[{"c":"A21","v":"\nالاسم: ........................................\nالتوقيع: .......................................\nالتاريخ: ..... / ..... / 2026 م\nالختم المالي:","fg":"#334155","cs":2},{"skip":true},{"c":"C21","v":"\nالاسم: ........................................\nالتوقيع: .......................................\nالتاريخ: ..... / ..... / 2026 م\nالختم المالي:","fg":"#334155","cs":3},{"skip":true},{"skip":true},{"c":"F21","v":"\nالاسم: ........................................\nالتوقيع: .......................................\nالتاريخ: ..... / ..... / 2026 م\nالختم المالي:","fg":"#334155","cs":2},{"skip":true}]}]},{"name":"سجل_خطابات_الضمان_التفصيلي","maxRow":15,"maxCol":14,"colWidths":[6.0,20.0,20.0,18.0,48.0,14.0,14.0,22.0,14.0,20.0,14.0,18.0,16.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"السجل التفصيلي لمتابعة وحركة خطابات الضمان البنكية الصادرة للمشاريع (Master Bank Guarantee Register)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":14},{"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":40.0,"cells":[{"c":"A2","v":"التوثيق الرقمي لأرقام الخطابات، تواريخ الإصدار والانتهاء، التنبيهات، الجهات المستفيدة، مبالغ الضمان، والغطاء النقدي","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":14},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم خطاب الضمان","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"البنك المصدر","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"نوع الضمان","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"اسم المشروع والجهة المستفيدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"تاريخ الإصدار","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"تاريخ الانتهاء","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"قيمة الضمان (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"نسبة الغطاء","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الغطاء النقدي (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"نسبة العمولة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"قيمة العمولة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"حالة الضمان","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"الإجراء المطلوب","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"LG-2025-014","b":true,"al":"center"},{"c":"C5","v":"مصرف الراجحي","fg":"#1E293B","al":"center"},{"c":"D5","v":"حسن تنفيذ (5%)","b":true,"al":"center"},{"c":"E5","v":"مشروع برج الأعمال السكني - شركة الأفق للتطوير","fg":"#1E293B"},{"c":"F5","v":"2025-01-15","fg":"#1E293B","al":"center"},{"c":"G5","v":"2026-12-31","b":true,"al":"center"},{"c":"H5","v":6250000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":0.05,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J5","v":312500,"f":"=H5*I5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K5","v":0.0075,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L5","v":46875,"f":"=H5*K5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M5","v":"ساري ونشط","fg":"#047857","b":true,"al":"center"},{"c":"N5","v":"متابعة التنفيذ حتى TOC","fg":"#64748B"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"LG-2025-022","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":"مصرف الراجحي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":"دفعة مقدمة (10%)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E6","v":"مشروع برج الأعمال السكني - شركة الأفق للتطوير","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F6","v":"2025-01-20","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G6","v":"2026-11-30","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H6","v":5000000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":0.05,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J6","v":250000,"f":"=H6*I6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":0.0075,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L6","v":37500,"f":"=H6*K6","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M6","v":"ساري ونشط","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"},{"c":"N6","v":"تخفيض القيمة مع الاسترداد","bg":"#F8FAFC","fg":"#64748B"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"LG-2025-031","b":true,"al":"center"},{"c":"C7","v":"مصرف الراجحي","fg":"#1E293B","al":"center"},{"c":"D7","v":"ابتدائي (1%)","b":true,"al":"center"},{"c":"E7","v":"منافسة مجمع المدارس النموذجية - وزارة التعليم","fg":"#1E293B"},{"c":"F7","v":"2026-08-01","fg":"#1E293B","al":"center"},{"c":"G7","v":"2026-11-15","b":true,"al":"center"},{"c":"H7","v":3000000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":0.05,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J7","v":150000,"f":"=H7*I7","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":0.0075,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L7","v":22500,"f":"=H7*K7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M7","v":"⚠️ مطلوب تمديد","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center"},{"c":"N7","v":"تجديد لمدة 90 يوماً إضافية","fg":"#64748B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"LG-2025-045","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":"البنك الأهلي SNB","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"حسن تنفيذ (5%)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E8","v":"مشروع المستشفى التخصصي (مرحلة 2) - وزارة الصحة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F8","v":"2024-06-10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G8","v":"2026-10-31","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H8","v":4500000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":0.08,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J8","v":360000,"f":"=H8*I8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":0.008,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L8","v":36000,"f":"=H8*K8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M8","v":"⚠️ ينتهي قريباً","bg":"#F8FAFC","fg":"#B45309","b":true,"al":"center"},{"c":"N8","v":"طلب استرداد أو تمديد","bg":"#F8FAFC","fg":"#64748B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"LG-2025-058","b":true,"al":"center"},{"c":"C9","v":"البنك الأهلي SNB","fg":"#1E293B","al":"center"},{"c":"D9","v":"صيانة وضمان (5%)","b":true,"al":"center"},{"c":"E9","v":"مشروع المركز التجاري بلازا - شركة المملكة العقارية","fg":"#1E293B"},{"c":"F9","v":"2025-10-01","fg":"#1E293B","al":"center"},{"c":"G9","v":"2026-10-01","b":true,"al":"center"},{"c":"H9","v":3800000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":0.08,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J9","v":304000,"f":"=H9*I9","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":0.008,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L9","v":30400,"f":"=H9*K9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M9","v":"مفرج عنه","b":true,"al":"center"},{"c":"N9","v":"تم استرداد الأصل والغطاء","fg":"#64748B"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"LG-2025-064","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":"البنك الأهلي SNB","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"دفعة مقدمة (10%)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E10","v":"مشروع المستشفى التخصصي (مرحلة 2) - وزارة الصحة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F10","v":"2024-07-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G10","v":"2026-06-30","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H10","v":3500000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":0.065,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J10","v":227500,"f":"=H10*I10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":0.008,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L10","v":28000,"f":"=H10*K10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M10","v":"مخفض جزئياً","bg":"#F8FAFC","b":true,"al":"center"},{"c":"N10","v":"المتبقي 1.2 مليون للتسوية","bg":"#F8FAFC","fg":"#64748B"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"LG-2026-003","b":true,"al":"center"},{"c":"C11","v":"بنك الرياض","fg":"#1E293B","al":"center"},{"c":"D11","v":"ابتدائي (1%)","b":true,"al":"center"},{"c":"E11","v":"مناقصة البنية التحتية بالحي الدبلوماسي - أمانة الرياض","fg":"#1E293B"},{"c":"F11","v":"2026-09-01","fg":"#1E293B","al":"center"},{"c":"G11","v":"2026-12-01","b":true,"al":"center"},{"c":"H11","v":2400000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":0.05,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J11","v":120000,"f":"=H11*I11","b":true,"al":"center","nf":"#,##0.00"},{"c":"K11","v":0.0075,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L11","v":18000,"f":"=H11*K11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M11","v":"ساري ونشط","fg":"#047857","b":true,"al":"center"},{"c":"N11","v":"جلسة فتح المظاريف 15 أكتوبر","fg":"#64748B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"LG-2026-012","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":"بنك الرياض","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":"حسن تنفيذ (5%)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E12","v":"مشروع إسكان ضاحية الفرسان - الشركة الوطنية للإسكان","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F12","v":"2026-02-15","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G12","v":"2027-08-31","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H12","v":4000000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":0.05,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J12","v":200000,"f":"=H12*I12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K12","v":0.0075,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L12","v":30000,"f":"=H12*K12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M12","v":"ساري ونشط","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"},{"c":"N12","v":"متابعة أعمال العظم","bg":"#F8FAFC","fg":"#64748B"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"LG-2026-020","b":true,"al":"center"},{"c":"C13","v":"البنك الفرنسي BSF","fg":"#1E293B","al":"center"},{"c":"D13","v":"حسن تنفيذ (5%)","b":true,"al":"center"},{"c":"E13","v":"مشروع محطة الصرف والمعالجة - شركة المياه الوطنية","fg":"#1E293B"},{"c":"F13","v":"2025-08-01","fg":"#1E293B","al":"center"},{"c":"G13","v":"2027-02-28","b":true,"al":"center"},{"c":"H13","v":2200000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":0.05,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J13","v":110000,"f":"=H13*I13","b":true,"al":"center","nf":"#,##0.00"},{"c":"K13","v":0.007,"in":true,"fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L13","v":15400,"f":"=H13*K13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M13","v":"ساري ونشط","fg":"#047857","b":true,"al":"center"},{"c":"N13","v":"تنفيذ أعمال الكهروميكانيك","fg":"#64748B"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"LG-2026-029","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":"البنك الفرنسي BSF","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":"دفعة مقدمة (10%)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E14","v":"مشروع محطة الصرف والمعالجة - شركة المياه الوطنية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F14","v":"2025-09-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G14","v":"2026-11-30","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H14","v":2000000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":0.05,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"J14","v":100000,"f":"=H14*I14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"K14","v":0.007,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"},{"c":"L14","v":14000,"f":"=H14*K14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"M14","v":"ساري ونشط","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"},{"c":"N14","v":"استرداد عبر المستخلصات 7-12","bg":"#F8FAFC","fg":"#64748B"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي محفظة خطابات الضمان والغطاء النقدي والعمولات (Total Active LG Portfolio)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H15","v":36650000,"f":"=SUM(H5:H14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":"","bg":"#E2E8F0"},{"c":"J15","v":2134000,"f":"=SUM(J5:J14)","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00"},{"c":"K15","v":"","bg":"#E2E8F0"},{"c":"L15","v":278675,"f":"=SUM(L5:L14)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"M15","v":"","bg":"#E2E8F0"},{"c":"N15","v":"","bg":"#E2E8F0"}]}]},{"name":"جدول_التنبيهات_وتواريخ_التجديد","maxRow":10,"maxCol":9,"colWidths":[6.0,18.0,18.0,44.0,16.0,16.0,20.0,24.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تنبيهات تجديد الضمانات وخطة استرداد الغطاء النقدي (Renewal Alerts & Cash Margin Release)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"إدارة تواريخ استحقاق التجديد لتفادي التسييل المفاجئ، ومتابعة إطلاق السيولة النقدية المحتجزة فور انتهاء التزامات المشروع","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":9},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم الضمان","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"البنك","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"المشروع والمالك","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"تاريخ الانتهاء","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الأيام المتبقية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"مستوى التنبيه","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"مبلغ الغطاء المسترد (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجراء المالي والقانوني الإلزامي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"LG-2025-031","b":true,"al":"center"},{"c":"C5","v":"مصرف الراجحي","fg":"#1E293B","al":"center"},{"c":"D5","v":"منافسة مجمع المدارس النموذجية","fg":"#1E293B"},{"c":"E5","v":"2026-11-15","b":true,"al":"center"},{"c":"F5","v":37,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G5","v":"🚨 تنبيه حرج (خلال 45 يوماً)","bg":"#FFF1F2","fg":"#991B1B","b":true,"al":"center"},{"c":"H5","v":150000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":"طلب تمديد رسمي من البنك بناءً على خطاب المالك لتفادي التسييل","fg":"#64748B"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"LG-2025-045","b":true,"al":"center"},{"c":"C6","v":"البنك الأهلي SNB","fg":"#1E293B","al":"center"},{"c":"D6","v":"مشروع المستشفى التخصصي (مرحلة 2)","fg":"#1E293B"},{"c":"E6","v":"2026-10-31","b":true,"al":"center"},{"c":"F6","v":22,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":"🚨 تنبيه وشيك (أقل من 30 يوماً)","bg":"#FFF1F2","fg":"#991B1B","b":true,"al":"center"},{"c":"H6","v":360000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":"مخاطبة الاستشاري لإصدار شهادة TOC ورد الضمان أو التمديد","fg":"#64748B"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"LG-2026-029","b":true,"al":"center"},{"c":"C7","v":"البنك الفرنسي BSF","fg":"#1E293B","al":"center"},{"c":"D7","v":"مشروع محطة الصرف والمعالجة","fg":"#1E293B"},{"c":"E7","v":"2026-11-30","b":true,"al":"center"},{"c":"F7","v":52,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":"⚠️ تنبيه متوسط (خلال 60 يوماً)","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center"},{"c":"H7","v":100000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":"مراجعة استرداد الدفعة المقدمة عبر المستخلص الجاري رقم 12","fg":"#64748B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"LG-2026-003","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":"بنك الرياض","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"مناقصة البنية التحتية بالحي الدبلوماسي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E8","v":"2026-12-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F8","v":53,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":"⚠️ تنبيه متوسط (خلال 60 يوماً)","bg":"#F8FAFC","fg":"#B45309","b":true,"al":"center"},{"c":"H8","v":120000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":"متابعة نتيجة الترسية واسترداد أصل الضمان فور إعلان الفائز","bg":"#F8FAFC","fg":"#64748B"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"LG-2025-058","b":true,"al":"center"},{"c":"C9","v":"البنك الأهلي SNB","fg":"#1E293B","al":"center"},{"c":"D9","v":"مشروع المركز التجاري بلازا","fg":"#1E293B"},{"c":"E9","v":"2026-10-01","b":true,"al":"center"},{"c":"F9","v":0,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":"✅ منتهي ومفرج عنه","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center"},{"c":"H9","v":304000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":"تم قيد مبلغ الغطاء بحساب الشركة الجاري وإلغاء القيد بالبنك","fg":"#64748B"}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":"إجمالي السيولة النقدية المستردة والمرتقب إطلاقها (Total Releasable Cash Margin)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H10","v":1034000,"f":"=SUM(H5:H9)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":"","bg":"#E2E8F0"}]}]}]}