{"slug":"construction-joint-venture-jv-cash-calls-and-profit-distribution-model","sheets":[{"name":"ملخص التحالف وهيكل الحصص JV","maxRow":26,"maxCol":8,"colWidths":[22.0,42.0,22.0,18.0,22.0,36.0,22.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"النموذج المالي للتحالفات والمشاريع المشتركة (Construction JV Financial Model)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"هيكل الحصص التعاقدية، التمويل الأولي، وتقييم مؤشرات الربحية وشلال السيولة وفق معيار IFRS 11 و FIDIC","bg":"#0F172A","fg":"#FFFFFF","al":"center","cs":8},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"قيمة عقد المشروع الإجمالية الصافية","bg":"#E0F2FE","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"صافي الربح المتوقع لكامل التحالف","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"حصة الشريك القائد A من الأرباح (60%)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"حصة الشريك الثاني B من الأرباح (40%)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":"120,000,000 ريال","f":"=TEXT(C10,\"#,##0\") & \" ريال\"","bg":"#E0F2FE","fg":"#0369A1","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"14,400,000 ريال","f":"=TEXT(C24,\"#,##0\") & \" ريال\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"120 ريال","f":"=TEXT(C26,\"#,##0\") & \" ريال\"","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"1 ريال","f":"=TEXT(G26,\"#,##0\") & \" ريال\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":"عقد ائتلاف مشترك غير متكامل Unincorporated","f":"=\"عقد ائتلاف مشترك غير متكامل Unincorporated\"","bg":"#E0F2FE","fg":"#0369A1","al":"center","cs":2},{"skip":true},{"c":"C6","v":"هامش ربح 864000000.0% من إجمالي العقد","f":"=\"هامش ربح \" & TEXT(C25,\"0.0%\") & \" من إجمالي العقد\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":2},{"skip":true},{"c":"E6","v":"شركة الإنشاءات الكبرى للمقاولات","f":"=\"شركة الإنشاءات الكبرى للمقاولات\"","bg":"#FEF3C7","fg":"#B45309","al":"center","cs":2},{"skip":true},{"c":"G6","v":"شركة البنية التحتية والأنفاق المتقدمة","f":"=\"شركة البنية التحتية والأنفاق المتقدمة\"","bg":"#DCFCE7","fg":"#15803D","b":true,"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":""},{"c":"H7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: بيانات التحالف وهيكل المساهمة ورأس المال العامل (JV Structure & Working Capital Equity)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"قيمة العقد الأساسية الصافية للمشروع (Net Contract Value)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C10","v":120000000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":"ريال سعودي","fg":"#1E293B","al":"center"},{"c":"E10","v":"ضريبة القيمة المضافة المطبقة (VAT 15%)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G10","v":18000000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":"ريال (15%)","fg":"#1E293B","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"اسم المشروع وموقع التنفيذ (Project Name & Location)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C11","v":"مشروع إنشاء نفق وتقاطع الملك سلمان","fg":"#1E293B","b":true,"al":"center"},{"c":"D11","v":"نص تعاقدي","fg":"#1E293B","al":"center"},{"c":"E11","v":"الشكل القانوني للتحالف (JV Legal Form)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G11","v":"تحالف تشغيلي تعاقدي Joint Operation","fg":"#1E293B","b":true,"al":"center"},{"c":"H11","v":"IFRS 11","fg":"#1E293B","al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"حصة الشريك القائد A في التحالف (Lead Partner A Share)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C12","v":0.6,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"نسبة 60%","fg":"#1E293B","al":"center"},{"c":"E12","v":"حصة الشريك المتضامن B في التحالف (Partner B Share)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G12","v":0.4,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":"نسبة 40%","fg":"#1E293B","al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"رأس المال التشغيلي المبدئي للتحالف (Initial Working Capital)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C13","v":12000000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"D13","v":"ريال (10% من العقد)","fg":"#1E293B","al":"center"},{"c":"E13","v":"نسبة محجوز الضمان المحتجز (Retention Money)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G13","v":0.1,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":"نسبة 10%","fg":"#1E293B","al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"مساهمة الشريك A في رأس المال (Partner A Initial Capital)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C14","v":7200000,"f":"=ROUND(C13*C12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"D14","v":"ريال (60%)","fg":"#1E293B","al":"center"},{"c":"E14","v":"مساهمة الشريك B في رأس المال (Partner B Initial Capital)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G14","v":4800000,"f":"=ROUND(C13*G12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":"ريال (40%)","fg":"#1E293B","al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"رسوم الإدارة والتشغيل للشريك القائد (Operator Management Fee)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C15","v":0.025,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"D15","v":"نسبة 2.5% من الإيراد","fg":"#1E293B","al":"center"},{"c":"E15","v":"مدة تنفيذ المشروع التعاقدية (Project Duration)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G15","v":24,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":"شهراً ميلادياً","fg":"#1E293B","al":"center"}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"ثانياً: التكاليف الإجمالية المقدرة وهوامش الربحية وحصص الشركاء (Estimated Cost, Profit & Partner Shares)","bg":"#0369A1","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"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":""},{"c":"H18","v":""}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"التكاليف المباشرة للأعمال الإنشائية (Direct Construction Costs)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C19","v":92400000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"D19","v":"ريال سعودي","fg":"#1E293B","al":"center"},{"c":"E19","v":"نسبة التكاليف المباشرة من العقد","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G19","v":77,"f":"=ROUND((C19/C10)*100,2)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"H19","v":"نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"التكاليف غير المباشرة ومصاريف الموقع (Indirect Site Overheads)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C20","v":8400000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"D20","v":"ريال سعودي","fg":"#1E293B","al":"center"},{"c":"E20","v":"نسبة المصاريف غير المباشرة","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G20","v":7,"f":"=ROUND((C20/C10)*100,2)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"H20","v":"نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"أتعاب إدارة وتشغيل الشريك القائد A (Operator Management Fee)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C21","v":3000000,"f":"=ROUND(C10*C15,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"D21","v":"ريال سعودي","fg":"#1E293B","al":"center"},{"c":"E21","v":"نسبة أتعاب الإدارة التعاقدية","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G21","v":2.5,"f":"=ROUND((C21/C10)*100,2)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"H21","v":"نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"احتياطي الطوارئ والمخاطر التعاقدية (Contingency Reserve)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C22","v":1800000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"D22","v":"ريال سعودي","fg":"#1E293B","al":"center"},{"c":"E22","v":"نسبة احتياطي الطوارئ من العقد","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G22","v":1.5,"f":"=ROUND((C22/C10)*100,2)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"H22","v":"نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"إجمالي تكاليف المشروع المقدرة (Total Estimated Project Cost)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C23","v":105600000,"f":"=ROUND(SUM(C19:C22),2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"D23","v":"ريال سعودي","fg":"#1E293B","al":"center"},{"c":"E23","v":"نسبة التكاليف الكلية من العقد","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G23","v":88,"f":"=ROUND((C23/C10)*100,2)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"H23","v":"نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"صافي الربح التقديري لكامل التحالف (Total Estimated Net Profit)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C24","v":14400000,"f":"=ROUND(C10-C23,2)","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","nf":"#,##0"},{"c":"D24","v":"ريال سعودي","fg":"#1E293B","al":"center"},{"c":"E24","v":"هامش الربح الصافي للتحالف (Net Profit Margin)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G24","v":12,"f":"=ROUND((C24/C10)*100,2)","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","nf":"0.00%"},{"c":"H24","v":"نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"نصيب الشريك القائد A من صافي الربح (Lead Partner A Profit 60%)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C25","v":8640000,"f":"=ROUND(C24*C12,2)","fg":"#B45309","b":true,"al":"center","nf":"#,##0"},{"c":"D25","v":"ريال (60%)","fg":"#1E293B","al":"center"},{"c":"E25","v":"نصيب الشريك الثاني B من صافي الربح (Partner B Profit 40%)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G25","v":5760000,"f":"=ROUND(C24*G12,2)","fg":"#15803D","b":true,"al":"center","nf":"#,##0"},{"c":"H25","v":"ريال (40%)","fg":"#1E293B","al":"center"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"العائد على رأس المال التشغيلي المستثمر (ROI on Working Capital)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C26","v":120,"f":"=ROUND((C24/C13)*100,2)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"D26","v":"نسبة مئوية","fg":"#1E293B","al":"center"},{"c":"E26","v":"معدل تغطية التدفقات النقدية (Cash Coverage Ratio)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G26","v":1.35,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.00"},{"c":"H26","v":"مؤشر سيولة آمن","fg":"#1E293B","al":"center"}]}]},{"name":"نداءات السيولة الشهرية للتحالف","maxRow":26,"maxCol":11,"colWidths":[14.0,36.0,16.0,22.0,22.0,16.0,22.0,16.0,22.0,22.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"جدول نداءات السيولة الشهرية ومساهمات الشركاء (Monthly Cash Calls Schedule)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"متابعة متطلبات السيولة النقدية التشغيلية، استجابة الشركاء للتمويل، ورصيد حساب التحالف المشترك","bg":"#0F172A","fg":"#FFFFFF","al":"center","cs":11},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي نداءات السيولة المطلوبة","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"مساهمة الشريك القائد A (60%)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"مساهمة الشريك الثاني B (40%)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J4","v":"رصيد حساب التحالف المشترك","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":"21,000,000 ريال","f":"=TEXT(D26,\"#,##0\") & \" ريال\"","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":"12,600,000 ريال","f":"=TEXT(E26,\"#,##0\") & \" ريال\"","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G5","v":"8,400,000 ريال","f":"=TEXT(G26,\"#,##0\") & \" ريال\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J5","v":"39,400,000 ريال","f":"=TEXT(J25,\"#,##0\") & \" ريال\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":"شاملة رأس المال التأسيسي والنداءات التشغيلية","f":"=\"شاملة رأس المال التأسيسي والنداءات التشغيلية\"","bg":"#F1F5F9","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D6","v":"تم السداد بالكامل بنسبة 100%","f":"=\"تم السداد بالكامل بنسبة 100%\"","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G6","v":"تم السداد بالكامل بنسبة 100%","f":"=\"تم السداد بالكامل بنسبة 100%\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J6","v":"سيولة إيجابية فائضة","f":"=\"سيولة إيجابية فائضة\"","bg":"#DCFCE7","fg":"#475569","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":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""}]},{"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":""}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""},{"c":"I9","v":""},{"c":"J9","v":""},{"c":"K9","v":""}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""},{"c":"K10","v":""}]},{"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":""},{"c":"H11","v":""},{"c":"I11","v":""},{"c":"J11","v":""},{"c":"K11","v":""}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""},{"c":"I12","v":""},{"c":"J12","v":""},{"c":"K12","v":""}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"الفترة / الشهر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"الغرض التمويلي للنداء النقدي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"تاريخ نداء السيولة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"قيمة نداء السيولة (ريال)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"حصة الشريك A (60%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"تاريخ سداد A","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"حصة الشريك B (40%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"تاريخ سداد B","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I13","v":"الصرف الفعلي بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J13","v":"رصيد بنك التحالف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K13","v":"حالة الامتثال","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"الشهر 01","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"رأس المال التأسيسي والضمان البنكي الأولي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"2026-01-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":12000000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":7200000,"f":"=ROUND(D14*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":"2026-01-10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G14","v":4800000,"f":"=ROUND(D14*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":"2026-01-12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I14","v":4500000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J14","v":9500000,"f":"=ROUND(D14-I14+2000000,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K14","v":"سداد تام OK","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"الشهر 02","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"دفعة مقدمة مصنعي الهياكل والأنفاق وشراء معدات","fg":"#1E293B"},{"c":"C15","v":"2026-02-05","fg":"#1E293B","al":"center"},{"c":"D15","v":3500000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":2100000,"f":"=ROUND(D15*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":"2026-02-09","fg":"#1E293B","al":"center"},{"c":"G15","v":1400000,"f":"=ROUND(D15*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":"2026-02-11","fg":"#1E293B","al":"center"},{"c":"I15","v":5200000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":13300000,"f":"=ROUND(J14+D15-I15+5500000,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K15","v":"سداد تام OK","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"الشهر 03","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B16","v":"رواتب ومستخلصات مقاولي الباطن والخرسانات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C16","v":"2026-03-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":2500000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":1500000,"f":"=ROUND(D16*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":"2026-03-08","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G16","v":1000000,"f":"=ROUND(D16*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":"2026-03-10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I16","v":4800000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J16","v":16500000,"f":"=ROUND(J15+D16-I16+5500000,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K16","v":"سداد تام OK","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"الشهر 04","fg":"#1E293B","b":true,"al":"center"},{"c":"B17","v":"تغطية تأخر مستخلص العميل وسداد الموردين","fg":"#1E293B"},{"c":"C17","v":"2026-04-05","fg":"#1E293B","al":"center"},{"c":"D17","v":1800000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":1080000,"f":"=ROUND(D17*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":"2026-04-09","fg":"#1E293B","al":"center"},{"c":"G17","v":720000,"f":"=ROUND(D17*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":"2026-04-12","fg":"#1E293B","al":"center"},{"c":"I17","v":3900000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J17","v":19900000,"f":"=ROUND(J16+D17-I17+5500000,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K17","v":"سداد تام OK","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"الشهر 05","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B18","v":"توريد كابلات ومهمات كهروميكانيكية MEP","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C18","v":"2026-05-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D18","v":1200000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":720000,"f":"=ROUND(D18*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":"2026-05-08","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G18","v":480000,"f":"=ROUND(D18*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":"2026-05-10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I18","v":3200000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":23400000,"f":"=ROUND(J17+D18-I18+5500000,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K18","v":"سداد تام OK","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"الشهر 06","fg":"#1E293B","b":true,"al":"center"},{"c":"B19","v":"لا يتطلب نداء سيولة (اكتفاء ذاتي من المستخلصات)","fg":"#1E293B"},{"c":"C19","v":"2026-06-05","fg":"#1E293B","al":"center"},{"c":"D19","v":0,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":0,"f":"=ROUND(D19*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":"-","fg":"#1E293B","al":"center"},{"c":"G19","v":0,"f":"=ROUND(D19*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":"-","fg":"#1E293B","al":"center"},{"c":"I19","v":2800000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J19","v":26100000,"f":"=ROUND(J18+D19-I19+5500000,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K19","v":"اكتفاء ذاتي","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"الشهر 07","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B20","v":"لا يتطلب نداء سيولة (تدفق نقدي إيجابي)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C20","v":"2026-07-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D20","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":0,"f":"=ROUND(D20*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G20","v":0,"f":"=ROUND(D20*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I20","v":2900000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J20","v":28700000,"f":"=ROUND(J19+D20-I20+5500000,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K20","v":"اكتفاء ذاتي","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"الشهر 08","fg":"#1E293B","b":true,"al":"center"},{"c":"B21","v":"لا يتطلب نداء سيولة (تدفق نقدي إيجابي)","fg":"#1E293B"},{"c":"C21","v":"2026-08-05","fg":"#1E293B","al":"center"},{"c":"D21","v":0,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":0,"f":"=ROUND(D21*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":"-","fg":"#1E293B","al":"center"},{"c":"G21","v":0,"f":"=ROUND(D21*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":"-","fg":"#1E293B","al":"center"},{"c":"I21","v":3100000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J21","v":31100000,"f":"=ROUND(J20+D21-I21+5500000,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K21","v":"اكتفاء ذاتي","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"الشهر 09","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B22","v":"لا يتطلب نداء سيولة (تدفق نقدي إيجابي)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C22","v":"2026-09-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D22","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E22","v":0,"f":"=ROUND(D22*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F22","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G22","v":0,"f":"=ROUND(D22*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H22","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I22","v":3400000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J22","v":33200000,"f":"=ROUND(J21+D22-I22+5500000,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K22","v":"اكتفاء ذاتي","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"الشهر 10","fg":"#1E293B","b":true,"al":"center"},{"c":"B23","v":"لا يتطلب نداء سيولة (تدفق نقدي إيجابي)","fg":"#1E293B"},{"c":"C23","v":"2026-10-05","fg":"#1E293B","al":"center"},{"c":"D23","v":0,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E23","v":0,"f":"=ROUND(D23*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F23","v":"-","fg":"#1E293B","al":"center"},{"c":"G23","v":0,"f":"=ROUND(D23*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":"-","fg":"#1E293B","al":"center"},{"c":"I23","v":3600000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J23","v":35100000,"f":"=ROUND(J22+D23-I23+5500000,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K23","v":"اكتفاء ذاتي","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"الشهر 11","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B24","v":"لا يتطلب نداء سيولة (تدفق نقدي إيجابي)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C24","v":"2026-11-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D24","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E24","v":0,"f":"=ROUND(D24*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F24","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G24","v":0,"f":"=ROUND(D24*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H24","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I24","v":3200000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J24","v":37400000,"f":"=ROUND(J23+D24-I24+5500000,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K24","v":"اكتفاء ذاتي","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"الشهر 12","fg":"#1E293B","b":true,"al":"center"},{"c":"B25","v":"لا يتطلب نداء سيولة (تدفق نقدي إيجابي)","fg":"#1E293B"},{"c":"C25","v":"2026-12-05","fg":"#1E293B","al":"center"},{"c":"D25","v":0,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E25","v":0,"f":"=ROUND(D25*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F25","v":"-","fg":"#1E293B","al":"center"},{"c":"G25","v":0,"f":"=ROUND(D25*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H25","v":"-","fg":"#1E293B","al":"center"},{"c":"I25","v":3500000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J25","v":39400000,"f":"=ROUND(J24+D25-I25+5500000,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K25","v":"اكتفاء ذاتي","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"إجمالي نداءات السيولة ومساهمات الشركاء","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D26","v":21000000,"f":"=SUM(D14:D25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E26","v":12600000,"f":"=SUM(E14:E25)","bg":"#F1F5F9","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00"},{"c":"F26","v":"60% محققة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G26","v":8400000,"f":"=SUM(G14:G25)","bg":"#F1F5F9","fg":"#15803D","b":true,"al":"center","nf":"#,##0.00"},{"c":"H26","v":"40% محققة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"I26","v":44100000,"f":"=SUM(I14:I25)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J26","v":39400000,"f":"=J25","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","nf":"#,##0.00"},{"c":"K26","v":"سداد تام","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]}]},{"name":"توزيع الأرباح وحساب التصفية","maxRow":23,"maxCol":11,"colWidths":[32.0,14.0,22.0,22.0,20.0,20.0,20.0,22.0,20.0,20.0,26.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"توزيع الأرباح التراكمية وشلال التصفية النهائية (JV Profit & Waterfall Settlement)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"توزيع التدفقات النقدية الصافية، استرداد رأس المال التشغيلي، والإفراج عن محجوز الضمان والتصفية","bg":"#0F172A","fg":"#FFFFFF","al":"center","cs":11},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي الأرباح الصافية الموزعة","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"إجمالي أرباح الشريك القائد A (60%)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"إجمالي أرباح الشريك المتضامن B (40%)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J4","v":"رصيد محجوز الضمان المفرج عنه","bg":"#E0F2FE","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"14,400,000 ريال","f":"=TEXT(H20,\"#,##0\") & \" ريال\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":"8,640,000 ريال","f":"=TEXT(I20,\"#,##0\") & \" ريال\"","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G5","v":"5,760,000 ريال","f":"=TEXT(J20,\"#,##0\") & \" ريال\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J5","v":"12,000,000 ريال","bg":"#E0F2FE","fg":"#0369A1","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":"توزيع نقدي فعلي على الشركاء","f":"=\"توزيع نقدي فعلي على الشركاء\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D6","v":"حصة الأرباح + أتعاب الإدارة والتشغيل","f":"=\"حصة الأرباح + أتعاب الإدارة والتشغيل\"","bg":"#FEF3C7","fg":"#B45309","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G6","v":"حصة الأرباح الصافية المستلمة","f":"=\"حصة الأرباح الصافية المستلمة\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J6","v":"إفراج كامل 100% بعد المخالصة FAC","f":"=\"إفراج كامل 100% بعد المخالصة FAC\"","bg":"#E0F2FE","fg":"#0369A1","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":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""}]},{"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":""}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""},{"c":"I9","v":""},{"c":"J9","v":""},{"c":"K9","v":""}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""},{"c":"K10","v":""}]},{"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":""},{"c":"H11","v":""},{"c":"I11","v":""},{"c":"J11","v":""},{"c":"K11","v":""}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""},{"c":"I12","v":""},{"c":"J12","v":""},{"c":"K12","v":""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"المرحلة التعاقدية للمشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"نسبة الإنجاز المحققة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"الإيراد التراكمي المحصل (ريال)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"التكاليف التراكمية الفعلية (ريال)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"صافي التدفق التشغيلي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"استرداد رأس المال للشركاء","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"محجوز الضمان المحتجز","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"صافي الربح الموزع مرحلياً","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I13","v":"حصة الشريك A (60%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J13","v":"حصة الشريك B (40%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K13","v":"قرار التوزيع المالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"الدفعة المقدمة وتأسيس الموقع","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B14","v":0.1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"C14","v":12000000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D14","v":8500000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":3500000,"f":"=ROUND(C14-D14,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":1200000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":0,"f":"=ROUND(H14*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":0,"f":"=ROUND(H14*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K14","v":"تمويل تأسيسي وتجهيز","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"إنجاز المرحلة الأولى (الأعمال الترابية والأساسات)","fg":"#1E293B","b":true},{"c":"B15","v":0.25,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"C15","v":30000000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D15","v":24800000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":5200000,"f":"=ROUND(C15-D15,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":3000000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":3000000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":1500000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":900000,"f":"=ROUND(H15*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":600000,"f":"=ROUND(H15*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K15","v":"استرداد جزئي لرأس المال","fg":"#1E293B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"إنجاز المرحلة الثانية (الهيكل الخرساني والأنفاق)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B16","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"C16","v":60000000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D16","v":51200000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E16","v":8800000,"f":"=ROUND(C16-D16,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":5000000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":6000000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":2500000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":1500000,"f":"=ROUND(H16*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":1000000,"f":"=ROUND(H16*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K16","v":"بدء توزيع الأرباح التشغيلية","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"إنجاز المرحلة الثالثة (التشطيبات والكهروميكانيك)","fg":"#1E293B","b":true},{"c":"B17","v":0.75,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"C17","v":90000000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D17","v":77600000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E17","v":12400000,"f":"=ROUND(C17-D17,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":4000000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":9000000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":3500000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":2100000,"f":"=ROUND(H17*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":1400000,"f":"=ROUND(H17*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K17","v":"توزيع أرباح مرحلية ثانية","fg":"#1E293B"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"الاستلام الابتدائي للمشروع (TOC Milestone)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"B18","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"C18","v":120000000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D18","v":105600000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E18","v":14400000,"f":"=ROUND(C18-D18,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":6000000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":4500000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":2700000,"f":"=ROUND(H18*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"J18","v":1800000,"f":"=ROUND(H18*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K18","v":"إفراج عن 50% من الضمان","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"الاستلام النهائي وانتهاء فترة الضمان (FAC Settlement)","fg":"#1E293B","b":true},{"c":"B19","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"C19","v":120000000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D19","v":105600000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E19","v":14400000,"f":"=ROUND(C19-D19,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G19","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H19","v":2400000,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":1440000,"f":"=ROUND(H19*'ملخص التحالف وهيكل الحصص JV'!$C$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"J19","v":960000,"f":"=ROUND(H19*'ملخص التحالف وهيكل الحصص JV'!$G$12,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K19","v":"تصفية نهائية ومخالصة تامة","fg":"#1E293B"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"الإجمالي التراكمي للأرباح واسترداد رأس المال","bg":"#F1F5F9","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F20","v":12000000,"f":"=SUM(F14:F19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"G20","v":"فك ضمان كامل","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H20","v":14400000,"f":"=SUM(H14:H19)","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":8640000,"f":"=SUM(I14:I19)","bg":"#F1F5F9","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00"},{"c":"J20","v":5760000,"f":"=SUM(J14:J19)","bg":"#F1F5F9","fg":"#15803D","b":true,"al":"center","nf":"#,##0.00"},{"c":"K20","v":"تصفية نهائية 100%","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]},{"r":21,"h":28.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""},{"c":"I21","v":""},{"c":"J21","v":""},{"c":"K21","v":""}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"المدير المالي للشريك القائد A","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D22","v":"المدير المالي للشريك المتضامن B","fg":"#1E293B","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H22","v":"مراجع الحسابات القانوني الخارجي المستقل","fg":"#1E293B","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"التوقيع والاعتماد: ______________","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D23","v":"التوقيع والاعتماد: ______________","fg":"#1E293B","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H23","v":"التوقيع والاعتماد: ______________","fg":"#1E293B","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]}]}