{"slug":"construction-letter-of-credit-lc-and-bank-facilities-cost-tracker","sheets":[{"name":"إعدادات_المشروع_والبنوك","maxRow":27,"maxCol":10,"colWidths":[8.0,32.0,18.0,24.0,26.0,18.0,18.0,18.0,16.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت إدارة ومتابعة الاعتمادات المستندية LC والتسهيلات الائتمانية البنكية لمشاريع المقاولات","bg":"#065F46","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":"⚠️ تنبيه استرشادي: نسب العمولات، وأسعار الفائدة، والحدود الائتمانية المدخلة في هذا الشيت هي قيم استرشادية لمتوسطات التعاملات المصرفية. يرجى مراجعة وتعديل فئات التسهيلات والعملات أدناه بما يطابق الاتفاقيات والتسهيلات المصرفية الممنوحة لشركتك من البنوك المتعامل معها.","bg":"#065F46","fg":"#F8FAFC","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: بيانات الكيان التعاقدي والمشروع الإنشائي (Corporate & Project Metadata)","bg":"#1E3A8A","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":72.0,"cells":[{"c":"A5","v":"اسم الشركة المقاولة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B5","v":"شركة المقاولات والإنشاءات التخصصية الكبرى (ش.م.م)","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F5","v":"رقم السجل التجاري / الضريبي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G5","v":"1010589240 / 300452178900003","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"اسم المشروع الإنشائي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B6","v":"مشروع إنشاء وتجهيز المجمع الطبي والمستشفى التخصصي (سعة 300 سرير)","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F6","v":"كود المشروع المالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G6","v":"PRJ-MED-HOSP-2026","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"المالك / جهة الإسناد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B7","v":"الهيئة العامة للتطوير والاستثمار الصحي","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F7","v":"الاستشاري المشرف العام","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G7","v":"دار الهندسة والتصميم الاستشاري الدولي","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":104.0,"cells":[{"c":"A8","v":"العملة الرئيسية للتقارير","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B8","v":"ريال سعودي (SAR)","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F8","v":"تاريخ تحديث وإصدار التقرير","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G8","v":"أكتوبر 2026","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":104.0,"cells":[{"c":"A9","v":"المعايير الدولية المنظمة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B9","v":"UCP 600 / ISBP 745 / IFRS 9 / IFRS 15","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F9","v":"المرجع الداخلي للملف","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G9","v":"FIN-LC-FACILITIES-2026-REV01","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"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":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"💱 ثانياً: جدول أسعار صرف العملات الأجنبية مقابل العملة الأساسية (FX Rates Master Table)","bg":"#1E3A8A","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":12,"h":52.0,"cells":[{"c":"A12","v":"كود العملة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"اسم العملة الأجنبية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"سعر الصرف للريال (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"تاريخ التحديث","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"طريقة الاستخدام والتطبيق في سجل الاعتمادات","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"SAR","b":true,"al":"center"},{"c":"B13","v":"ريال سعودي (العملة الأساسية)","fg":"#1E293B"},{"c":"C13","v":1,"in":true,"b":true,"al":"center","nf":"0.0000"},{"c":"D13","v":"2026-10-18","fg":"#1E293B","al":"center"},{"c":"E13","v":"العملة الرسمية لإعداد القوائم المالية للمشروع وتسعير العقود المحلية","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"USD","b":true,"al":"center"},{"c":"B14","v":"دولار أمريكي (US Dollar)","fg":"#1E293B"},{"c":"C14","v":3.75,"in":true,"b":true,"al":"center","nf":"0.0000"},{"c":"D14","v":"2026-10-18","fg":"#1E293B","al":"center"},{"c":"E14","v":"سعر الصرف الثابت المربوط رسمياً بمؤسسة النقد / البنك المركزي السعودي","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"EUR","b":true,"al":"center"},{"c":"B15","v":"يورو أوروبي (Euro)","fg":"#1E293B"},{"c":"C15","v":4.1,"in":true,"b":true,"al":"center","nf":"0.0000"},{"c":"D15","v":"2026-10-18","fg":"#1E293B","al":"center"},{"c":"E15","v":"تستخدم لتوريد المعدات الميكانيكية والكهربائية المتطورة والواجهات من أوروبا","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"GBP","b":true,"al":"center"},{"c":"B16","v":"جنيه إسترليني (British Pound)","fg":"#1E293B"},{"c":"C16","v":4.85,"in":true,"b":true,"al":"center","nf":"0.0000"},{"c":"D16","v":"2026-10-18","fg":"#1E293B","al":"center"},{"c":"E16","v":"تستخدم لتوريد مولدات الطوارئ والمعدات الطبية البريطانية المتخصصة","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"AED","b":true,"al":"center"},{"c":"B17","v":"درهم إماراتي (UAE Dirham)","fg":"#1E293B"},{"c":"C17","v":1.02,"in":true,"b":true,"al":"center","nf":"0.0000"},{"c":"D17","v":"2026-10-18","fg":"#1E293B","al":"center"},{"c":"E17","v":"تستخدم للمشتريات الإقليمية ومهمات التكييف والحديد عبر الموانئ الخليجية","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"CNY","b":true,"al":"center"},{"c":"B18","v":"يوان صيني (Chinese Yuan)","fg":"#1E293B"},{"c":"C18","v":0.52,"in":true,"b":true,"al":"center","nf":"0.0000"},{"c":"D18","v":"2026-10-18","fg":"#1E293B","al":"center"},{"c":"E18","v":"تستخدم لعقود استيراد مواد التشطيب والمصاعد ومهمات الطاقة البديلة","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"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":"🏦 ثالثاً: مصفوفة الحدود والتسهيلات الائتمانية المصرفية الممنوحة للشركة (Master Credit Lines & Bank Facilities)","bg":"#1E3A8A","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":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B21","v":"اسم البنك المانح للتسهيل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C21","v":"كود التسهيل البنكي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D21","v":"إجمالي السقف الائتماني (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E21","v":"سقف الاعتمادات المستندية LC (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F21","v":"نسبة الغطاء النقدي المطلوبة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G21","v":"عمولة فتح الاعتماد الربع سنوية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H21","v":"هامش فائدة التمويل المؤجل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I21","v":"تاريخ تجديد التسهيل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J21","v":"حالة التسهيل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":1,"al":"center"},{"c":"B22","v":"مصرف الراجحي","b":true},{"c":"C22","v":"ARB-FAC-2026","al":"center"},{"c":"D22","v":60000000,"in":true,"b":true,"nf":"#,##0"},{"c":"E22","v":30000000,"in":true,"b":true,"nf":"#,##0"},{"c":"F22","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"G22","v":0.0015,"in":true,"al":"center","nf":"0.00%"},{"c":"H22","v":0.0225,"in":true,"al":"center","nf":"0.00%"},{"c":"I22","v":"2026-12-31","al":"center"},{"c":"J22","v":"ساري ونشط","bg":"#ECFDF5","al":"center"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":2,"al":"center"},{"c":"B23","v":"البنك الأهلي السعودي (SNB)","b":true},{"c":"C23","v":"SNB-FAC-2026","al":"center"},{"c":"D23","v":80000000,"in":true,"b":true,"nf":"#,##0"},{"c":"E23","v":45000000,"in":true,"b":true,"nf":"#,##0"},{"c":"F23","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"G23","v":0.00125,"in":true,"al":"center","nf":"0.00%"},{"c":"H23","v":0.021,"in":true,"al":"center","nf":"0.00%"},{"c":"I23","v":"2026-11-15","al":"center"},{"c":"J23","v":"ساري ونشط","bg":"#ECFDF5","al":"center"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":3,"al":"center"},{"c":"B24","v":"بنك الرياض","b":true},{"c":"C24","v":"RYD-FAC-2026","al":"center"},{"c":"D24","v":50000000,"in":true,"b":true,"nf":"#,##0"},{"c":"E24","v":25000000,"in":true,"b":true,"nf":"#,##0"},{"c":"F24","v":0.15,"in":true,"al":"center","nf":"0.00%"},{"c":"G24","v":0.00175,"in":true,"al":"center","nf":"0.00%"},{"c":"H24","v":0.024,"in":true,"al":"center","nf":"0.00%"},{"c":"I24","v":"2026-10-30","al":"center"},{"c":"J24","v":"ساري ونشط","bg":"#ECFDF5","al":"center"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":4,"al":"center"},{"c":"B25","v":"البنك السعودي الأول (SAB)","b":true},{"c":"C25","v":"SAB-FAC-2026","al":"center"},{"c":"D25","v":40000000,"in":true,"b":true,"nf":"#,##0"},{"c":"E25","v":20000000,"in":true,"b":true,"nf":"#,##0"},{"c":"F25","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"G25","v":0.0015,"in":true,"al":"center","nf":"0.00%"},{"c":"H25","v":0.022,"in":true,"al":"center","nf":"0.00%"},{"c":"I25","v":"2027-02-28","al":"center"},{"c":"J25","v":"ساري ونشط","bg":"#ECFDF5","al":"center"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":5,"al":"center"},{"c":"B26","v":"بنك الإنماء","b":true},{"c":"C26","v":"INM-FAC-2026","al":"center"},{"c":"D26","v":30000000,"in":true,"b":true,"nf":"#,##0"},{"c":"E26","v":15000000,"in":true,"b":true,"nf":"#,##0"},{"c":"F26","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"G26","v":0.0015,"in":true,"al":"center","nf":"0.00%"},{"c":"H26","v":0.023,"in":true,"al":"center","nf":"0.00%"},{"c":"I26","v":"2027-01-15","al":"center"},{"c":"J26","v":"ساري ونشط","bg":"#ECFDF5","al":"center"}]},{"r":27,"h":40.0,"cells":[{"c":"A27","v":"الإجمالي الكلي للحدود والتسهيلات المصرفية المتاحة (SAR)","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D27","v":260000000,"f":"=SUM(D22:D26)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"E27","v":135000000,"f":"=SUM(E22:E26)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"F27","v":0.11,"f":"=AVERAGE(F22:F26)","b":true,"al":"center","nf":"0.00%"},{"c":"G27","v":0.0015,"f":"=AVERAGE(G22:G26)","b":true,"al":"center","nf":"0.00%"},{"c":"H27","v":0.0225,"f":"=AVERAGE(H22:H26)","b":true,"al":"center","nf":"0.00%"},{"c":"I27","v":"خطوط ائتمان موزعة ومفعلة","fg":"#64748B","al":"center","cs":2},{"skip":true}]}]},{"name":"سجل_الاعتمادات_المستندية","maxRow":17,"maxCol":19,"colWidths":[7.0,20.0,26.0,30.0,44.0,10.0,22.0,16.0,24.0,22.0,16.0,22.0,15.0,15.0,15.0,15.0,22.0,18.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل متابعة وإدارة الاعتمادات المستندية الصادرة لمشاريع التوريدات والمقاولات (LC Master Register)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":19},{"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},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"⚠️ يتم احتساب القيمة المعادلة بالريال السعودي والهوامش النقدية المحتجزة آلياً بالمعادلات البرمجية وفق سعر الصرف ونسبة الغطاء النقدي المحددة لكل اعتماد وبنك مانح.","bg":"#065F46","fg":"#F8FAFC","al":"center","cs":19},{"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},{"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":""},{"c":"R3","v":""},{"c":"S3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم الاعتماد المستندي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"البنك المصدر","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"اسم المورد المستفيد وبلد المنشأ","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"بيان المهمات ومقايسة التوريد","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"العملة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"قيمة الاعتماد بالعملة الأجنبية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر الصرف (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"القيمة المعادلة بالريال (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"نوع الاعتماد وشروط الدفع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"نسبة الغطاء النقدي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"الغطاء النقدي المجمد (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"تاريخ فتح الاعتماد","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"آخر موعد للشحن","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"تاريخ انتهاء الاعتماد","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"تاريخ استحقاق السداد","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"حالة الاعتماد التشغيلية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"R4","v":"الأيام المتبقية للاستحقاق","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"S4","v":"الملاحظات والموقف الجمركي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"LC-2026-MED-001","b":true,"al":"center"},{"c":"C5","v":"مصرف الراجحي"},{"c":"D5","v":"Daikin Industries Ltd (Japan)"},{"c":"E5","v":"وحدات مبردات المياه المركزية للتهوية والتكييف (Chillers - 4x600 TR)"},{"c":"F5","v":"USD","b":true,"al":"center"},{"c":"G5","v":1450000,"in":true,"b":true,"nf":"#,##0"},{"c":"H5","v":3.75,"in":true,"al":"center","nf":"0.0000"},{"c":"I5","v":5437500,"f":"=G5*H5","b":true,"nf":"#,##0"},{"c":"J5","v":"مؤجل Usance 90 days","al":"center"},{"c":"K5","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"L5","v":543750,"f":"=I5*K5","b":true,"nf":"#,##0"},{"c":"M5","v":"2026-05-10","al":"center"},{"c":"N5","v":"2026-08-15","al":"center"},{"c":"O5","v":"2026-09-30","al":"center"},{"c":"P5","v":"2026-11-15","al":"center"},{"c":"Q5","v":"تم الشحن ووصول المستندات","bg":"#FEF3C7","al":"center"},{"c":"R5","v":28,"in":true,"b":true,"al":"center"},{"c":"S5","v":"بانتظار إنهاء الإفراج الجمركي بميناء جدة الإسلامي"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"al":"center"},{"c":"B6","v":"LC-2026-MED-002","b":true,"al":"center"},{"c":"C6","v":"البنك الأهلي السعودي (SNB)"},{"c":"D6","v":"Schneider Electric (France)"},{"c":"E6","v":"لوحات التوزيع الرئيسية وقواطع الجهد المتوسط (MV Switchgears 13.8kV)"},{"c":"F6","v":"EUR","b":true,"al":"center"},{"c":"G6","v":980000,"in":true,"b":true,"nf":"#,##0"},{"c":"H6","v":4.1,"in":true,"al":"center","nf":"0.0000"},{"c":"I6","v":4018000.0,"f":"=G6*H6","b":true,"nf":"#,##0"},{"c":"J6","v":"مؤجل Usance 120 days","al":"center"},{"c":"K6","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"L6","v":401800,"f":"=I6*K6","b":true,"nf":"#,##0"},{"c":"M6","v":"2026-04-15","al":"center"},{"c":"N6","v":"2026-07-30","al":"center"},{"c":"O6","v":"2026-09-15","al":"center"},{"c":"P6","v":"2026-11-30","al":"center"},{"c":"Q6","v":"تم الشحن ووصول المستندات","bg":"#FEF3C7","al":"center"},{"c":"R6","v":43,"in":true,"b":true,"al":"center"},{"c":"S6","v":"تم الفحص الموقعي وجاري مطابقة بوليصة الشحن"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"LC-2026-MED-003","b":true,"al":"center"},{"c":"C7","v":"البنك الأهلي السعودي (SNB)"},{"c":"D7","v":"Cummins Power Generation (UK)"},{"c":"E7","v":"مولدات الديزل الاحتياطية للطوارئ (Emergency Gensets 3x2000 kVA)"},{"c":"F7","v":"GBP","b":true,"al":"center"},{"c":"G7","v":620000,"in":true,"b":true,"nf":"#,##0"},{"c":"H7","v":4.85,"in":true,"al":"center","nf":"0.0000"},{"c":"I7","v":3007000,"f":"=G7*H7","b":true,"nf":"#,##0"},{"c":"J7","v":"بالاطلاع Sight LC","al":"center"},{"c":"K7","v":0.15,"in":true,"al":"center","nf":"0.00%"},{"c":"L7","v":451050,"f":"=I7*K7","b":true,"nf":"#,##0"},{"c":"M7","v":"2026-06-01","al":"center"},{"c":"N7","v":"2026-09-10","al":"center"},{"c":"O7","v":"2026-10-25","al":"center"},{"c":"P7","v":"2026-10-28","al":"center"},{"c":"Q7","v":"مستحق السداد","bg":"#FEE2E2","al":"center"},{"c":"R7","v":10,"in":true,"b":true,"al":"center"},{"c":"S7","v":"إشعار خصم القيمة بالاطلاع لدى البنك الأهلي خلال أسبوع"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"al":"center"},{"c":"B8","v":"LC-2026-MED-004","b":true,"al":"center"},{"c":"C8","v":"بنك الرياض"},{"c":"D8","v":"Otis Elevator Company (Germany)"},{"c":"E8","v":"مصاعد الركاب والخدمات والسريرية فائقة السرعة (12 Elevators)"},{"c":"F8","v":"EUR","b":true,"al":"center"},{"c":"G8","v":850000,"in":true,"b":true,"nf":"#,##0"},{"c":"H8","v":4.1,"in":true,"al":"center","nf":"0.0000"},{"c":"I8","v":3485000.0,"f":"=G8*H8","b":true,"nf":"#,##0"},{"c":"J8","v":"مؤجل Usance 90 days","al":"center"},{"c":"K8","v":0.15,"in":true,"al":"center","nf":"0.00%"},{"c":"L8","v":522750,"f":"=I8*K8","b":true,"nf":"#,##0"},{"c":"M8","v":"2026-05-20","al":"center"},{"c":"N8","v":"2026-09-01","al":"center"},{"c":"O8","v":"2026-10-15","al":"center"},{"c":"P8","v":"2026-12-01","al":"center"},{"c":"Q8","v":"ساري ونشط","bg":"#ECFDF5","al":"center"},{"c":"R8","v":44,"in":true,"b":true,"al":"center"},{"c":"S8","v":"تم تأكيد إشعار الشحن البحري من ميناء هامبورغ"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"LC-2026-MED-005","b":true,"al":"center"},{"c":"C9","v":"مصرف الراجحي"},{"c":"D9","v":"Doka Formwork (Austria)"},{"c":"E9","v":"أنظمة الشدات الإنشائية المعدنية المنزلقة للأعمدة والأسقف"},{"c":"F9","v":"EUR","b":true,"al":"center"},{"c":"G9","v":540000,"in":true,"b":true,"nf":"#,##0"},{"c":"H9","v":4.1,"in":true,"al":"center","nf":"0.0000"},{"c":"I9","v":2214000,"f":"=G9*H9","b":true,"nf":"#,##0"},{"c":"J9","v":"بالاطلاع Sight LC","al":"center"},{"c":"K9","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"L9","v":221400,"f":"=I9*K9","b":true,"nf":"#,##0"},{"c":"M9","v":"2026-02-10","al":"center"},{"c":"N9","v":"2026-04-15","al":"center"},{"c":"O9","v":"2026-05-30","al":"center"},{"c":"P9","v":"2026-05-20","al":"center"},{"c":"Q9","v":"مسدد ومغلق","bg":"#E2E8F0","al":"center"},{"c":"R9","v":0,"in":true,"b":true,"al":"center"},{"c":"S9","v":"تم التوريد والاستلام بالموقع وإغلاق الاعتماد بالكامل"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"al":"center"},{"c":"B10","v":"LC-2026-MED-006","b":true,"al":"center"},{"c":"C10","v":"البنك السعودي الأول (SAB)"},{"c":"D10","v":"Saint-Gobain PAM (France)"},{"c":"E10","v":"مواسير وملحقات حديد الدكتايل لشبكات التغذية والمكافحة (Ductile Iron Pipes)"},{"c":"F10","v":"EUR","b":true,"al":"center"},{"c":"G10","v":480000,"in":true,"b":true,"nf":"#,##0"},{"c":"H10","v":4.1,"in":true,"al":"center","nf":"0.0000"},{"c":"I10","v":1968000.0,"f":"=G10*H10","b":true,"nf":"#,##0"},{"c":"J10","v":"مؤجل Usance 60 days","al":"center"},{"c":"K10","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"L10","v":196800,"f":"=I10*K10","b":true,"nf":"#,##0"},{"c":"M10","v":"2026-07-01","al":"center"},{"c":"N10","v":"2026-09-20","al":"center"},{"c":"O10","v":"2026-11-05","al":"center"},{"c":"P10","v":"2026-11-20","al":"center"},{"c":"Q10","v":"تم الشحن ووصول المستندات","bg":"#FEF3C7","al":"center"},{"c":"R10","v":33,"in":true,"b":true,"al":"center"},{"c":"S10","v":"المستندات مطابقة برسم التحصيل والجمارك"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"LC-2026-MED-007","b":true,"al":"center"},{"c":"C11","v":"بنك الإنماء"},{"c":"D11","v":"Carrier Corporation (USA)"},{"c":"E11","v":"مضخات ومحابس مكافحة الحريق المعتمدة UL/FM (Fire Pumps 1500 GPM)"},{"c":"F11","v":"USD","b":true,"al":"center"},{"c":"G11","v":380000,"in":true,"b":true,"nf":"#,##0"},{"c":"H11","v":3.75,"in":true,"al":"center","nf":"0.0000"},{"c":"I11","v":1425000,"f":"=G11*H11","b":true,"nf":"#,##0"},{"c":"J11","v":"بالاطلاع Sight LC","al":"center"},{"c":"K11","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"L11","v":142500,"f":"=I11*K11","b":true,"nf":"#,##0"},{"c":"M11","v":"2026-03-15","al":"center"},{"c":"N11","v":"2026-06-01","al":"center"},{"c":"O11","v":"2026-07-15","al":"center"},{"c":"P11","v":"2026-06-25","al":"center"},{"c":"Q11","v":"مسدد ومغلق","bg":"#E2E8F0","al":"center"},{"c":"R11","v":0,"in":true,"b":true,"al":"center"},{"c":"S11","v":"تم الاستلام وتركيب غرف المضخات وسداد المستحقات"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"al":"center"},{"c":"B12","v":"LC-2026-MED-008","b":true,"al":"center"},{"c":"C12","v":"البنك الأهلي السعودي (SNB)"},{"c":"D12","v":"Schüco International (Germany)"},{"c":"E12","v":"قطاعات الألومنيوم والزجاج المزدوج للواجهات المعمارية (Curtain Walls)"},{"c":"F12","v":"EUR","b":true,"al":"center"},{"c":"G12","v":1120000,"in":true,"b":true,"nf":"#,##0"},{"c":"H12","v":4.1,"in":true,"al":"center","nf":"0.0000"},{"c":"I12","v":4592000,"f":"=G12*H12","b":true,"nf":"#,##0"},{"c":"J12","v":"مؤجل Usance 180 days","al":"center"},{"c":"K12","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"L12","v":459200,"f":"=I12*K12","b":true,"nf":"#,##0"},{"c":"M12","v":"2026-06-15","al":"center"},{"c":"N12","v":"2026-10-15","al":"center"},{"c":"O12","v":"2026-11-30","al":"center"},{"c":"P12","v":"2027-01-15","al":"center"},{"c":"Q12","v":"ساري ونشط","bg":"#ECFDF5","al":"center"},{"c":"R12","v":89,"in":true,"b":true,"al":"center"},{"c":"S12","v":"تم اعتماد عينات الواجهات وجاري التصنيع بالخارج"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"al":"center"},{"c":"B13","v":"LC-2026-MED-009","b":true,"al":"center"},{"c":"C13","v":"مصرف الراجحي"},{"c":"D13","v":"ArcelorMittal (Luxembourg)"},{"c":"E13","v":"قطاعات الحديد الإنشائي الثقيل لمهبط الطائرات والمظلات (Structural Steel)"},{"c":"F13","v":"USD","b":true,"al":"center"},{"c":"G13","v":950000,"in":true,"b":true,"nf":"#,##0"},{"c":"H13","v":3.75,"in":true,"al":"center","nf":"0.0000"},{"c":"I13","v":3562500,"f":"=G13*H13","b":true,"nf":"#,##0"},{"c":"J13","v":"مؤجل Usance 90 days","al":"center"},{"c":"K13","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"L13","v":356250,"f":"=I13*K13","b":true,"nf":"#,##0"},{"c":"M13","v":"2026-07-20","al":"center"},{"c":"N13","v":"2026-10-30","al":"center"},{"c":"O13","v":"2026-12-15","al":"center"},{"c":"P13","v":"2027-01-30","al":"center"},{"c":"Q13","v":"ساري ونشط","bg":"#ECFDF5","al":"center"},{"c":"R13","v":104,"in":true,"b":true,"al":"center"},{"c":"S13","v":"جاري شحن الدفعة الأولى بميناء أنتويرب"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"al":"center"},{"c":"B14","v":"LC-2026-MED-010","b":true,"al":"center"},{"c":"C14","v":"البنك السعودي الأول (SAB)"},{"c":"D14","v":"BeaconMedaes (UK)"},{"c":"E14","v":"شبكة ومحطات الغازات الطبية المركزية والأكسجين الطبي (Medical Gases)"},{"c":"F14","v":"GBP","b":true,"al":"center"},{"c":"G14","v":410000,"in":true,"b":true,"nf":"#,##0"},{"c":"H14","v":4.85,"in":true,"al":"center","nf":"0.0000"},{"c":"I14","v":1988500.0,"f":"=G14*H14","b":true,"nf":"#,##0"},{"c":"J14","v":"مؤجل Usance 90 days","al":"center"},{"c":"K14","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"L14","v":198850,"f":"=I14*K14","b":true,"nf":"#,##0"},{"c":"M14","v":"2026-08-01","al":"center"},{"c":"N14","v":"2026-11-15","al":"center"},{"c":"O14","v":"2026-12-30","al":"center"},{"c":"P14","v":"2027-02-15","al":"center"},{"c":"Q14","v":"ساري ونشط","bg":"#ECFDF5","al":"center"},{"c":"R14","v":120,"in":true,"b":true,"al":"center"},{"c":"S14","v":"تم فتح الاعتماد والتأكيد عبر بنك باركليز"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"al":"center"},{"c":"B15","v":"LC-2026-MED-011","b":true,"al":"center"},{"c":"C15","v":"بنك الرياض"},{"c":"D15","v":"Potain / Manitowoc (France)"},{"c":"E15","v":"رافعتان برجويتان وقطع غيار إضافية (Top-Slewing Tower Cranes 16 Ton)"},{"c":"F15","v":"EUR","b":true,"al":"center"},{"c":"G15","v":720000,"in":true,"b":true,"nf":"#,##0"},{"c":"H15","v":4.1,"in":true,"al":"center","nf":"0.0000"},{"c":"I15","v":2952000.0,"f":"=G15*H15","b":true,"nf":"#,##0"},{"c":"J15","v":"مؤجل Usance 120 days","al":"center"},{"c":"K15","v":0.15,"in":true,"al":"center","nf":"0.00%"},{"c":"L15","v":442800,"f":"=I15*K15","b":true,"nf":"#,##0"},{"c":"M15","v":"2026-04-01","al":"center"},{"c":"N15","v":"2026-06-30","al":"center"},{"c":"O15","v":"2026-08-15","al":"center"},{"c":"P15","v":"2026-10-30","al":"center"},{"c":"Q15","v":"مستحق السداد","bg":"#FEE2E2","al":"center"},{"c":"R15","v":12,"in":true,"b":true,"al":"center"},{"c":"S15","v":"الروافع تعمل بالموقع وموعد سداد الكمبيالة حان"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":12,"al":"center"},{"c":"B16","v":"LC-2026-MED-012","b":true,"al":"center"},{"c":"C16","v":"بنك الإنماء"},{"c":"D16","v":"Marazzi Group (Italy)"},{"c":"E16","v":"بلاط البورسلين والسيراميك والرخام للمداخل وغرف العمليات"},{"c":"F16","v":"EUR","b":true,"al":"center"},{"c":"G16","v":360000,"in":true,"b":true,"nf":"#,##0"},{"c":"H16","v":4.1,"in":true,"al":"center","nf":"0.0000"},{"c":"I16","v":1476000.0,"f":"=G16*H16","b":true,"nf":"#,##0"},{"c":"J16","v":"بالاطلاع Sight LC","al":"center"},{"c":"K16","v":0.1,"in":true,"al":"center","nf":"0.00%"},{"c":"L16","v":147600,"f":"=I16*K16","b":true,"nf":"#,##0"},{"c":"M16","v":"2026-08-15","al":"center"},{"c":"N16","v":"2026-11-01","al":"center"},{"c":"O16","v":"2026-12-15","al":"center"},{"c":"P16","v":"2026-11-10","al":"center"},{"c":"Q16","v":"ساري ونشط","bg":"#ECFDF5","al":"center"},{"c":"R16","v":23,"in":true,"b":true,"al":"center"},{"c":"S16","v":"جاري تجهيز الشحنة بمصانع مودينا بإيطاليا"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"الإجمالي العام لقيم الاعتمادات المستندية والهوامش المحتجزة (SAR)","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I17","v":36125500,"f":"=SUM(I5:I16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"J17","v":"إجمالي الغطاء النقدي:","b":true,"al":"center","cs":2},{"skip":true},{"c":"L17","v":4084750,"f":"=SUM(L5:L16)","bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"M17","v":"مجموع 12 اعتماداً تشغيلياً لتجهيزات ومهمات المشروع الإنشائي","fg":"#64748B","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]}]},{"name":"تحليل_تكاليف_وعمولات_البنوك","maxRow":17,"maxCol":14,"colWidths":[7.0,20.0,42.0,26.0,24.0,22.0,22.0,20.0,26.0,18.0,22.0,24.0,20.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل وتفكيك تكاليف وعمولات التمويل المصرفي للاعتمادات المستندية (LC Cost & Financing Breakdown)","bg":"#065F46","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":56.0,"cells":[{"c":"A2","v":"⚠️ تشمل التكاليف المصرفية عمولات الإصدار، والتعزيز، وفوائد السحب المؤجل Usance Interest، ورسوم السويفت ومطابقة المستندات وفق قواعد UCP 600 ومعايير IFRS 9.","bg":"#065F46","fg":"#F8FAFC","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":52.0,"cells":[{"c":"A4","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم الاعتماد","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان المهمات ومقايسة التوريد","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"البنك المصدر","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"قيمة الاعتماد (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"عمولة فتح الاعتماد (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"عمولة التعزيز الدولي (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"رسوم تعديل وتمديد (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"فوائد التمويل المؤجل Usance (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"رسوم السويفت والبريد (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"رسوم مخالفات المستندات (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"إجمالي المصاريف البنكية (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"نسبة التكلفة الإجمالية %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"المعالجة المحاسبية والتصنيف (IFRS)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"f":"='سجل_الاعتمادات_المستندية'!A5","al":"center"},{"c":"B5","v":"LC-2026-MED-001","f":"='سجل_الاعتمادات_المستندية'!B5","b":true,"al":"center"},{"c":"C5","v":"وحدات مبردات المياه المركزية للتهوية والتكييف (Chillers - 4x600 TR)","f":"='سجل_الاعتمادات_المستندية'!E5"},{"c":"D5","v":"مصرف الراجحي","f":"='سجل_الاعتمادات_المستندية'!C5"},{"c":"E5","v":5437500,"f":"='سجل_الاعتمادات_المستندية'!I5","b":true,"nf":"#,##0"},{"c":"F5","v":16312.5,"f":"=E5*0.003","nf":"#,##0.00"},{"c":"G5","v":8156.25,"in":true,"nf":"#,##0.00"},{"c":"H5","v":1500,"in":true,"nf":"#,##0.00"},{"c":"I5","v":100593.75,"f":"=E5*0.0185","b":true,"nf":"#,##0.00"},{"c":"J5","v":950,"in":true,"nf":"#,##0.00"},{"c":"K5","v":0,"in":true,"nf":"#,##0.00"},{"c":"L5","v":127512.5,"f":"=SUM(F5:K5)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M5","v":0.023451,"f":"=L5/E5","b":true,"al":"center","nf":"0.00%"},{"c":"N5","v":"رسملة على تكلفة الأصول الرأسمالية (IAS 16)","fg":"#1E293B"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"f":"='سجل_الاعتمادات_المستندية'!A6","al":"center"},{"c":"B6","v":"LC-2026-MED-002","f":"='سجل_الاعتمادات_المستندية'!B6","b":true,"al":"center"},{"c":"C6","v":"لوحات التوزيع الرئيسية وقواطع الجهد المتوسط (MV Switchgears 13.8kV)","f":"='سجل_الاعتمادات_المستندية'!E6"},{"c":"D6","v":"البنك الأهلي السعودي (SNB)","f":"='سجل_الاعتمادات_المستندية'!C6"},{"c":"E6","v":4018000,"f":"='سجل_الاعتمادات_المستندية'!I6","b":true,"nf":"#,##0"},{"c":"F6","v":10045,"f":"=E6*0.0025","nf":"#,##0.00"},{"c":"G6","v":6027,"in":true,"nf":"#,##0.00"},{"c":"H6","v":1500,"in":true,"nf":"#,##0.00"},{"c":"I6","v":84378,"f":"=E6*0.021","b":true,"nf":"#,##0.00"},{"c":"J6","v":850,"in":true,"nf":"#,##0.00"},{"c":"K6","v":375,"in":true,"nf":"#,##0.00"},{"c":"L6","v":103175,"f":"=SUM(F6:K6)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M6","v":0.025678,"f":"=L6/E6","b":true,"al":"center","nf":"0.00%"},{"c":"N6","v":"رسملة على تكلفة الأصول الرأسمالية (IAS 16)","fg":"#1E293B"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"f":"='سجل_الاعتمادات_المستندية'!A7","al":"center"},{"c":"B7","v":"LC-2026-MED-003","f":"='سجل_الاعتمادات_المستندية'!B7","b":true,"al":"center"},{"c":"C7","v":"مولدات الديزل الاحتياطية للطوارئ (Emergency Gensets 3x2000 kVA)","f":"='سجل_الاعتمادات_المستندية'!E7"},{"c":"D7","v":"البنك الأهلي السعودي (SNB)","f":"='سجل_الاعتمادات_المستندية'!C7"},{"c":"E7","v":3007000,"f":"='سجل_الاعتمادات_المستندية'!I7","b":true,"nf":"#,##0"},{"c":"F7","v":4510.5,"f":"=E7*0.0015","nf":"#,##0.00"},{"c":"G7","v":0,"in":true,"nf":"#,##0.00"},{"c":"H7","v":0,"in":true,"nf":"#,##0.00"},{"c":"I7","v":0,"f":"=E7*0.0","b":true,"nf":"#,##0.00"},{"c":"J7","v":750,"in":true,"nf":"#,##0.00"},{"c":"K7","v":0,"in":true,"nf":"#,##0.00"},{"c":"L7","v":5260.5,"f":"=SUM(F7:K7)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M7","v":0.001749,"f":"=L7/E7","b":true,"al":"center","nf":"0.00%"},{"c":"N7","v":"رسملة على تكلفة الأصول الرأسمالية (IAS 16)","fg":"#1E293B"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"f":"='سجل_الاعتمادات_المستندية'!A8","al":"center"},{"c":"B8","v":"LC-2026-MED-004","f":"='سجل_الاعتمادات_المستندية'!B8","b":true,"al":"center"},{"c":"C8","v":"مصاعد الركاب والخدمات والسريرية فائقة السرعة (12 Elevators)","f":"='سجل_الاعتمادات_المستندية'!E8"},{"c":"D8","v":"بنك الرياض","f":"='سجل_الاعتمادات_المستندية'!C8"},{"c":"E8","v":3485000,"f":"='سجل_الاعتمادات_المستندية'!I8","b":true,"nf":"#,##0"},{"c":"F8","v":12197.5,"f":"=E8*0.0035","nf":"#,##0.00"},{"c":"G8","v":5227.5,"in":true,"nf":"#,##0.00"},{"c":"H8","v":1500,"in":true,"nf":"#,##0.00"},{"c":"I8","v":67957.5,"f":"=E8*0.0195","b":true,"nf":"#,##0.00"},{"c":"J8","v":850,"in":true,"nf":"#,##0.00"},{"c":"K8","v":0,"in":true,"nf":"#,##0.00"},{"c":"L8","v":87732.5,"f":"=SUM(F8:K8)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M8","v":0.025174,"f":"=L8/E8","b":true,"al":"center","nf":"0.00%"},{"c":"N8","v":"رسملة على تكلفة الأصول الرأسمالية (IAS 16)","fg":"#1E293B"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"f":"='سجل_الاعتمادات_المستندية'!A9","al":"center"},{"c":"B9","v":"LC-2026-MED-005","f":"='سجل_الاعتمادات_المستندية'!B9","b":true,"al":"center"},{"c":"C9","v":"أنظمة الشدات الإنشائية المعدنية المنزلقة للأعمدة والأسقف","f":"='سجل_الاعتمادات_المستندية'!E9"},{"c":"D9","v":"مصرف الراجحي","f":"='سجل_الاعتمادات_المستندية'!C9"},{"c":"E9","v":2214000,"f":"='سجل_الاعتمادات_المستندية'!I9","b":true,"nf":"#,##0"},{"c":"F9","v":3321,"f":"=E9*0.0015","nf":"#,##0.00"},{"c":"G9","v":0,"in":true,"nf":"#,##0.00"},{"c":"H9","v":0,"in":true,"nf":"#,##0.00"},{"c":"I9","v":0,"f":"=E9*0.0","b":true,"nf":"#,##0.00"},{"c":"J9","v":650,"in":true,"nf":"#,##0.00"},{"c":"K9","v":0,"in":true,"nf":"#,##0.00"},{"c":"L9","v":3971,"f":"=SUM(F9:K9)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M9","v":0.001794,"f":"=L9/E9","b":true,"al":"center","nf":"0.00%"},{"c":"N9","v":"تحميل على تكلفة المواد المباشرة للمشروع (IFRS 15)","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"f":"='سجل_الاعتمادات_المستندية'!A10","al":"center"},{"c":"B10","v":"LC-2026-MED-006","f":"='سجل_الاعتمادات_المستندية'!B10","b":true,"al":"center"},{"c":"C10","v":"مواسير وملحقات حديد الدكتايل لشبكات التغذية والمكافحة (Ductile Iron Pipes)","f":"='سجل_الاعتمادات_المستندية'!E10"},{"c":"D10","v":"البنك السعودي الأول (SAB)","f":"='سجل_الاعتمادات_المستندية'!C10"},{"c":"E10","v":1968000,"f":"='سجل_الاعتمادات_المستندية'!I10","b":true,"nf":"#,##0"},{"c":"F10","v":3936,"f":"=E10*0.002","nf":"#,##0.00"},{"c":"G10","v":2952,"in":true,"nf":"#,##0.00"},{"c":"H10","v":0,"in":true,"nf":"#,##0.00"},{"c":"I10","v":29520,"f":"=E10*0.015","b":true,"nf":"#,##0.00"},{"c":"J10","v":750,"in":true,"nf":"#,##0.00"},{"c":"K10","v":0,"in":true,"nf":"#,##0.00"},{"c":"L10","v":37158,"f":"=SUM(F10:K10)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M10","v":0.018881,"f":"=L10/E10","b":true,"al":"center","nf":"0.00%"},{"c":"N10","v":"تحميل على تكلفة المواد المباشرة للمشروع (IFRS 15)","fg":"#1E293B"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"f":"='سجل_الاعتمادات_المستندية'!A11","al":"center"},{"c":"B11","v":"LC-2026-MED-007","f":"='سجل_الاعتمادات_المستندية'!B11","b":true,"al":"center"},{"c":"C11","v":"مضخات ومحابس مكافحة الحريق المعتمدة UL/FM (Fire Pumps 1500 GPM)","f":"='سجل_الاعتمادات_المستندية'!E11"},{"c":"D11","v":"بنك الإنماء","f":"='سجل_الاعتمادات_المستندية'!C11"},{"c":"E11","v":1425000,"f":"='سجل_الاعتمادات_المستندية'!I11","b":true,"nf":"#,##0"},{"c":"F11","v":2137.5,"f":"=E11*0.0015","nf":"#,##0.00"},{"c":"G11","v":0,"in":true,"nf":"#,##0.00"},{"c":"H11","v":0,"in":true,"nf":"#,##0.00"},{"c":"I11","v":0,"f":"=E11*0.0","b":true,"nf":"#,##0.00"},{"c":"J11","v":650,"in":true,"nf":"#,##0.00"},{"c":"K11","v":0,"in":true,"nf":"#,##0.00"},{"c":"L11","v":2787.5,"f":"=SUM(F11:K11)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M11","v":0.001956,"f":"=L11/E11","b":true,"al":"center","nf":"0.00%"},{"c":"N11","v":"رسملة على تكلفة الأصول الرأسمالية (IAS 16)","fg":"#1E293B"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"f":"='سجل_الاعتمادات_المستندية'!A12","al":"center"},{"c":"B12","v":"LC-2026-MED-008","f":"='سجل_الاعتمادات_المستندية'!B12","b":true,"al":"center"},{"c":"C12","v":"قطاعات الألومنيوم والزجاج المزدوج للواجهات المعمارية (Curtain Walls)","f":"='سجل_الاعتمادات_المستندية'!E12"},{"c":"D12","v":"البنك الأهلي السعودي (SNB)","f":"='سجل_الاعتمادات_المستندية'!C12"},{"c":"E12","v":4592000,"f":"='سجل_الاعتمادات_المستندية'!I12","b":true,"nf":"#,##0"},{"c":"F12","v":18368,"f":"=E12*0.004","nf":"#,##0.00"},{"c":"G12","v":9184,"in":true,"nf":"#,##0.00"},{"c":"H12","v":2500,"in":true,"nf":"#,##0.00"},{"c":"I12","v":119392,"f":"=E12*0.026","b":true,"nf":"#,##0.00"},{"c":"J12","v":950,"in":true,"nf":"#,##0.00"},{"c":"K12","v":750,"in":true,"nf":"#,##0.00"},{"c":"L12","v":151144,"f":"=SUM(F12:K12)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M12","v":0.032915,"f":"=L12/E12","b":true,"al":"center","nf":"0.00%"},{"c":"N12","v":"تحميل على تكلفة المواد المباشرة للمشروع (IFRS 15)","fg":"#1E293B"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"f":"='سجل_الاعتمادات_المستندية'!A13","al":"center"},{"c":"B13","v":"LC-2026-MED-009","f":"='سجل_الاعتمادات_المستندية'!B13","b":true,"al":"center"},{"c":"C13","v":"قطاعات الحديد الإنشائي الثقيل لمهبط الطائرات والمظلات (Structural Steel)","f":"='سجل_الاعتمادات_المستندية'!E13"},{"c":"D13","v":"مصرف الراجحي","f":"='سجل_الاعتمادات_المستندية'!C13"},{"c":"E13","v":3562500,"f":"='سجل_الاعتمادات_المستندية'!I13","b":true,"nf":"#,##0"},{"c":"F13","v":10687.5,"f":"=E13*0.003","nf":"#,##0.00"},{"c":"G13","v":5343.75,"in":true,"nf":"#,##0.00"},{"c":"H13","v":1500,"in":true,"nf":"#,##0.00"},{"c":"I13","v":67687.5,"f":"=E13*0.019","b":true,"nf":"#,##0.00"},{"c":"J13","v":850,"in":true,"nf":"#,##0.00"},{"c":"K13","v":0,"in":true,"nf":"#,##0.00"},{"c":"L13","v":86068.75,"f":"=SUM(F13:K13)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M13","v":0.02416,"f":"=L13/E13","b":true,"al":"center","nf":"0.00%"},{"c":"N13","v":"تحميل على تكلفة المواد المباشرة للمشروع (IFRS 15)","fg":"#1E293B"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":10,"f":"='سجل_الاعتمادات_المستندية'!A14","al":"center"},{"c":"B14","v":"LC-2026-MED-010","f":"='سجل_الاعتمادات_المستندية'!B14","b":true,"al":"center"},{"c":"C14","v":"شبكة ومحطات الغازات الطبية المركزية والأكسجين الطبي (Medical Gases)","f":"='سجل_الاعتمادات_المستندية'!E14"},{"c":"D14","v":"البنك السعودي الأول (SAB)","f":"='سجل_الاعتمادات_المستندية'!C14"},{"c":"E14","v":1988500,"f":"='سجل_الاعتمادات_المستندية'!I14","b":true,"nf":"#,##0"},{"c":"F14","v":4971.25,"f":"=E14*0.0025","nf":"#,##0.00"},{"c":"G14","v":2982.75,"in":true,"nf":"#,##0.00"},{"c":"H14","v":0,"in":true,"nf":"#,##0.00"},{"c":"I14","v":35793,"f":"=E14*0.018","b":true,"nf":"#,##0.00"},{"c":"J14","v":750,"in":true,"nf":"#,##0.00"},{"c":"K14","v":0,"in":true,"nf":"#,##0.00"},{"c":"L14","v":44497,"f":"=SUM(F14:K14)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M14","v":0.022377,"f":"=L14/E14","b":true,"al":"center","nf":"0.00%"},{"c":"N14","v":"رسملة على تكلفة الأصول الرأسمالية (IAS 16)","fg":"#1E293B"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":11,"f":"='سجل_الاعتمادات_المستندية'!A15","al":"center"},{"c":"B15","v":"LC-2026-MED-011","f":"='سجل_الاعتمادات_المستندية'!B15","b":true,"al":"center"},{"c":"C15","v":"رافعتان برجويتان وقطع غيار إضافية (Top-Slewing Tower Cranes 16 Ton)","f":"='سجل_الاعتمادات_المستندية'!E15"},{"c":"D15","v":"بنك الرياض","f":"='سجل_الاعتمادات_المستندية'!C15"},{"c":"E15","v":2952000,"f":"='سجل_الاعتمادات_المستندية'!I15","b":true,"nf":"#,##0"},{"c":"F15","v":10332,"f":"=E15*0.0035","nf":"#,##0.00"},{"c":"G15","v":4428,"in":true,"nf":"#,##0.00"},{"c":"H15","v":1500,"in":true,"nf":"#,##0.00"},{"c":"I15","v":64944.0,"f":"=E15*0.022","b":true,"nf":"#,##0.00"},{"c":"J15","v":850,"in":true,"nf":"#,##0.00"},{"c":"K15","v":375,"in":true,"nf":"#,##0.00"},{"c":"L15","v":82429,"f":"=SUM(F15:K15)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M15","v":0.027923,"f":"=L15/E15","b":true,"al":"center","nf":"0.00%"},{"c":"N15","v":"رسملة على تكلفة معدات التشييد (IAS 16)","fg":"#1E293B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":12,"f":"='سجل_الاعتمادات_المستندية'!A16","al":"center"},{"c":"B16","v":"LC-2026-MED-012","f":"='سجل_الاعتمادات_المستندية'!B16","b":true,"al":"center"},{"c":"C16","v":"بلاط البورسلين والسيراميك والرخام للمداخل وغرف العمليات","f":"='سجل_الاعتمادات_المستندية'!E16"},{"c":"D16","v":"بنك الإنماء","f":"='سجل_الاعتمادات_المستندية'!C16"},{"c":"E16","v":1476000,"f":"='سجل_الاعتمادات_المستندية'!I16","b":true,"nf":"#,##0"},{"c":"F16","v":2214,"f":"=E16*0.0015","nf":"#,##0.00"},{"c":"G16","v":0,"in":true,"nf":"#,##0.00"},{"c":"H16","v":0,"in":true,"nf":"#,##0.00"},{"c":"I16","v":0,"f":"=E16*0.0","b":true,"nf":"#,##0.00"},{"c":"J16","v":650,"in":true,"nf":"#,##0.00"},{"c":"K16","v":0,"in":true,"nf":"#,##0.00"},{"c":"L16","v":2864,"f":"=SUM(F16:K16)","bg":"#ECFDF5","b":true,"nf":"#,##0.00"},{"c":"M16","v":0.00194,"f":"=L16/E16","b":true,"al":"center","nf":"0.00%"},{"c":"N16","v":"تحميل على تكلفة المواد المباشرة للمشروع (IFRS 15)","fg":"#1E293B"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"إجمالي التكاليف والمصاريف البنكية وفوائد التمويل (SAR)","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E17","v":36125500,"f":"=SUM(E5:E16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"F17","v":99032.75,"f":"=SUM(F5:F16)","b":true,"nf":"#,##0.00"},{"c":"G17","v":44301.25,"f":"=SUM(G5:G16)","b":true,"nf":"#,##0.00"},{"c":"H17","v":10000,"f":"=SUM(H5:H16)","b":true,"nf":"#,##0.00"},{"c":"I17","v":570265.75,"f":"=SUM(I5:I16)","b":true,"nf":"#,##0.00"},{"c":"J17","v":9500,"f":"=SUM(J5:J16)","b":true,"nf":"#,##0.00"},{"c":"K17","v":1500,"f":"=SUM(K5:K16)","b":true,"nf":"#,##0.00"},{"c":"L17","v":734599.75,"f":"=SUM(L5:L16)","bg":"#FEF3C7","b":true,"nf":"#,##0.00"},{"c":"M17","v":0.020335,"f":"=L17/E17","b":true,"al":"center","nf":"0.00%"},{"c":"N17","v":"المتوسط المرجح لتكاليف التمويل","fg":"#64748B","al":"center"}]}]},{"name":"جدول_التدفقات_والاستحقاقات","maxRow":17,"maxCol":18,"colWidths":[7.0,20.0,36.0,22.0,18.0,22.0,16.0,16.0,16.0,16.0,16.0,16.0,16.0,16.0,16.0,16.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول التوقعات والتدفقات النقدية الخارجة لسداد مستحقات الاعتمادات المستندية (LC Cash Outflow Schedule)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":18},{"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},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"⚠️ مخطط زمني شهري يوضح تواريخ دفع الغطاء النقدي المبدئي ومواعيد سداد الرصيد المتبقي للمورد عند استحقاق الكمبيالات والاطلاع لتأمين السيولة النقدية بإدارة الخزينة.","bg":"#065F46","fg":"#F8FAFC","al":"center","cs":18},{"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},{"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":""},{"c":"R3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم الاعتماد","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"البنك والمهمات الموردة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"قيمة الاعتماد (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الغطاء النقدي (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الرصيد المتبقي للسداد (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"مايو 2026","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"يونيو 2026","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"يوليو 2026","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"أغسطس 2026","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"سبتمبر 2026","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"أكتوبر 2026","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"نوفمبر 2026","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"ديسمبر 2026","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"يناير 2027","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"فبراير 2027","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"إجمالي التدفقات المسددة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"R4","v":"مطابقة السداد","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"f":"='سجل_الاعتمادات_المستندية'!A5","al":"center"},{"c":"B5","v":"LC-2026-MED-001","f":"='سجل_الاعتمادات_المستندية'!B5","b":true,"al":"center"},{"c":"C5","v":"وحدات مبردات المياه المركزية للتهوية والتكييف (Chillers - 4x600 TR)","f":"='سجل_الاعتمادات_المستندية'!E5"},{"c":"D5","v":5437500,"f":"='سجل_الاعتمادات_المستندية'!I5","b":true,"nf":"#,##0"},{"c":"E5","v":543750,"f":"='سجل_الاعتمادات_المستندية'!L5","nf":"#,##0"},{"c":"F5","v":4893750,"f":"=D5-E5","b":true,"nf":"#,##0"},{"c":"G5","v":0,"in":true,"nf":"#,##0"},{"c":"H5","v":0,"in":true,"nf":"#,##0"},{"c":"I5","v":0,"in":true,"nf":"#,##0"},{"c":"J5","v":0,"in":true,"nf":"#,##0"},{"c":"K5","v":0,"in":true,"nf":"#,##0"},{"c":"L5","v":0,"in":true,"nf":"#,##0"},{"c":"M5","v":4893750,"in":true,"bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"N5","v":0,"in":true,"nf":"#,##0"},{"c":"O5","v":0,"in":true,"nf":"#,##0"},{"c":"P5","v":0,"in":true,"nf":"#,##0"},{"c":"Q5","v":4893750,"f":"=SUM(G5:P5)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R5","v":"سداد مرحلي جزئي","f":"=IF(ABS(Q5-D5)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"f":"='سجل_الاعتمادات_المستندية'!A6","al":"center"},{"c":"B6","v":"LC-2026-MED-002","f":"='سجل_الاعتمادات_المستندية'!B6","b":true,"al":"center"},{"c":"C6","v":"لوحات التوزيع الرئيسية وقواطع الجهد المتوسط (MV Switchgears 13.8kV)","f":"='سجل_الاعتمادات_المستندية'!E6"},{"c":"D6","v":4018000,"f":"='سجل_الاعتمادات_المستندية'!I6","b":true,"nf":"#,##0"},{"c":"E6","v":401800,"f":"='سجل_الاعتمادات_المستندية'!L6","nf":"#,##0"},{"c":"F6","v":3616200,"f":"=D6-E6","b":true,"nf":"#,##0"},{"c":"G6","v":0,"in":true,"nf":"#,##0"},{"c":"H6","v":0,"in":true,"nf":"#,##0"},{"c":"I6","v":0,"in":true,"nf":"#,##0"},{"c":"J6","v":0,"in":true,"nf":"#,##0"},{"c":"K6","v":0,"in":true,"nf":"#,##0"},{"c":"L6","v":0,"in":true,"nf":"#,##0"},{"c":"M6","v":3616200,"in":true,"bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"N6","v":0,"in":true,"nf":"#,##0"},{"c":"O6","v":0,"in":true,"nf":"#,##0"},{"c":"P6","v":0,"in":true,"nf":"#,##0"},{"c":"Q6","v":3616200,"f":"=SUM(G6:P6)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R6","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q6-D6)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"f":"='سجل_الاعتمادات_المستندية'!A7","al":"center"},{"c":"B7","v":"LC-2026-MED-003","f":"='سجل_الاعتمادات_المستندية'!B7","b":true,"al":"center"},{"c":"C7","v":"مولدات الديزل الاحتياطية للطوارئ (Emergency Gensets 3x2000 kVA)","f":"='سجل_الاعتمادات_المستندية'!E7"},{"c":"D7","v":3007000,"f":"='سجل_الاعتمادات_المستندية'!I7","b":true,"nf":"#,##0"},{"c":"E7","v":451050,"f":"='سجل_الاعتمادات_المستندية'!L7","nf":"#,##0"},{"c":"F7","v":2555950,"f":"=D7-E7","b":true,"nf":"#,##0"},{"c":"G7","v":0,"in":true,"nf":"#,##0"},{"c":"H7","v":451050,"in":true,"b":true,"nf":"#,##0"},{"c":"I7","v":0,"in":true,"nf":"#,##0"},{"c":"J7","v":0,"in":true,"nf":"#,##0"},{"c":"K7","v":0,"in":true,"nf":"#,##0"},{"c":"L7","v":2555950,"in":true,"bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"M7","v":0,"in":true,"nf":"#,##0"},{"c":"N7","v":0,"in":true,"nf":"#,##0"},{"c":"O7","v":0,"in":true,"nf":"#,##0"},{"c":"P7","v":0,"in":true,"nf":"#,##0"},{"c":"Q7","v":3007000,"f":"=SUM(G7:P7)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R7","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q7-D7)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"f":"='سجل_الاعتمادات_المستندية'!A8","al":"center"},{"c":"B8","v":"LC-2026-MED-004","f":"='سجل_الاعتمادات_المستندية'!B8","b":true,"al":"center"},{"c":"C8","v":"مصاعد الركاب والخدمات والسريرية فائقة السرعة (12 Elevators)","f":"='سجل_الاعتمادات_المستندية'!E8"},{"c":"D8","v":3485000,"f":"='سجل_الاعتمادات_المستندية'!I8","b":true,"nf":"#,##0"},{"c":"E8","v":522750,"f":"='سجل_الاعتمادات_المستندية'!L8","nf":"#,##0"},{"c":"F8","v":2962250,"f":"=D8-E8","b":true,"nf":"#,##0"},{"c":"G8","v":522750,"in":true,"b":true,"nf":"#,##0"},{"c":"H8","v":0,"in":true,"nf":"#,##0"},{"c":"I8","v":0,"in":true,"nf":"#,##0"},{"c":"J8","v":0,"in":true,"nf":"#,##0"},{"c":"K8","v":0,"in":true,"nf":"#,##0"},{"c":"L8","v":0,"in":true,"nf":"#,##0"},{"c":"M8","v":0,"in":true,"nf":"#,##0"},{"c":"N8","v":2962250,"in":true,"bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"O8","v":0,"in":true,"nf":"#,##0"},{"c":"P8","v":0,"in":true,"nf":"#,##0"},{"c":"Q8","v":3485000,"f":"=SUM(G8:P8)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R8","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q8-D8)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"f":"='سجل_الاعتمادات_المستندية'!A9","al":"center"},{"c":"B9","v":"LC-2026-MED-005","f":"='سجل_الاعتمادات_المستندية'!B9","b":true,"al":"center"},{"c":"C9","v":"أنظمة الشدات الإنشائية المعدنية المنزلقة للأعمدة والأسقف","f":"='سجل_الاعتمادات_المستندية'!E9"},{"c":"D9","v":2214000,"f":"='سجل_الاعتمادات_المستندية'!I9","b":true,"nf":"#,##0"},{"c":"E9","v":221400,"f":"='سجل_الاعتمادات_المستندية'!L9","nf":"#,##0"},{"c":"F9","v":1992600,"f":"=D9-E9","b":true,"nf":"#,##0"},{"c":"G9","v":2214000,"in":true,"bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"H9","v":0,"in":true,"nf":"#,##0"},{"c":"I9","v":0,"in":true,"nf":"#,##0"},{"c":"J9","v":0,"in":true,"nf":"#,##0"},{"c":"K9","v":0,"in":true,"nf":"#,##0"},{"c":"L9","v":0,"in":true,"nf":"#,##0"},{"c":"M9","v":0,"in":true,"nf":"#,##0"},{"c":"N9","v":0,"in":true,"nf":"#,##0"},{"c":"O9","v":0,"in":true,"nf":"#,##0"},{"c":"P9","v":0,"in":true,"nf":"#,##0"},{"c":"Q9","v":2214000,"f":"=SUM(G9:P9)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R9","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q9-D9)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":6,"f":"='سجل_الاعتمادات_المستندية'!A10","al":"center"},{"c":"B10","v":"LC-2026-MED-006","f":"='سجل_الاعتمادات_المستندية'!B10","b":true,"al":"center"},{"c":"C10","v":"مواسير وملحقات حديد الدكتايل لشبكات التغذية والمكافحة (Ductile Iron Pipes)","f":"='سجل_الاعتمادات_المستندية'!E10"},{"c":"D10","v":1968000,"f":"='سجل_الاعتمادات_المستندية'!I10","b":true,"nf":"#,##0"},{"c":"E10","v":196800,"f":"='سجل_الاعتمادات_المستندية'!L10","nf":"#,##0"},{"c":"F10","v":1771200,"f":"=D10-E10","b":true,"nf":"#,##0"},{"c":"G10","v":0,"in":true,"nf":"#,##0"},{"c":"H10","v":0,"in":true,"nf":"#,##0"},{"c":"I10","v":196800,"in":true,"b":true,"nf":"#,##0"},{"c":"J10","v":0,"in":true,"nf":"#,##0"},{"c":"K10","v":0,"in":true,"nf":"#,##0"},{"c":"L10","v":0,"in":true,"nf":"#,##0"},{"c":"M10","v":1771200,"in":true,"b":true,"nf":"#,##0"},{"c":"N10","v":0,"in":true,"nf":"#,##0"},{"c":"O10","v":0,"in":true,"nf":"#,##0"},{"c":"P10","v":0,"in":true,"nf":"#,##0"},{"c":"Q10","v":1968000,"f":"=SUM(G10:P10)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R10","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q10-D10)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"f":"='سجل_الاعتمادات_المستندية'!A11","al":"center"},{"c":"B11","v":"LC-2026-MED-007","f":"='سجل_الاعتمادات_المستندية'!B11","b":true,"al":"center"},{"c":"C11","v":"مضخات ومحابس مكافحة الحريق المعتمدة UL/FM (Fire Pumps 1500 GPM)","f":"='سجل_الاعتمادات_المستندية'!E11"},{"c":"D11","v":1425000,"f":"='سجل_الاعتمادات_المستندية'!I11","b":true,"nf":"#,##0"},{"c":"E11","v":142500,"f":"='سجل_الاعتمادات_المستندية'!L11","nf":"#,##0"},{"c":"F11","v":1282500,"f":"=D11-E11","b":true,"nf":"#,##0"},{"c":"G11","v":0,"in":true,"nf":"#,##0"},{"c":"H11","v":1425000,"in":true,"b":true,"nf":"#,##0"},{"c":"I11","v":0,"in":true,"nf":"#,##0"},{"c":"J11","v":0,"in":true,"nf":"#,##0"},{"c":"K11","v":0,"in":true,"nf":"#,##0"},{"c":"L11","v":0,"in":true,"nf":"#,##0"},{"c":"M11","v":0,"in":true,"nf":"#,##0"},{"c":"N11","v":0,"in":true,"nf":"#,##0"},{"c":"O11","v":0,"in":true,"nf":"#,##0"},{"c":"P11","v":0,"in":true,"nf":"#,##0"},{"c":"Q11","v":1425000,"f":"=SUM(G11:P11)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R11","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q11-D11)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":8,"f":"='سجل_الاعتمادات_المستندية'!A12","al":"center"},{"c":"B12","v":"LC-2026-MED-008","f":"='سجل_الاعتمادات_المستندية'!B12","b":true,"al":"center"},{"c":"C12","v":"قطاعات الألومنيوم والزجاج المزدوج للواجهات المعمارية (Curtain Walls)","f":"='سجل_الاعتمادات_المستندية'!E12"},{"c":"D12","v":4592000,"f":"='سجل_الاعتمادات_المستندية'!I12","b":true,"nf":"#,##0"},{"c":"E12","v":459200,"f":"='سجل_الاعتمادات_المستندية'!L12","nf":"#,##0"},{"c":"F12","v":4132800,"f":"=D12-E12","b":true,"nf":"#,##0"},{"c":"G12","v":0,"in":true,"nf":"#,##0"},{"c":"H12","v":459200,"in":true,"b":true,"nf":"#,##0"},{"c":"I12","v":0,"in":true,"nf":"#,##0"},{"c":"J12","v":0,"in":true,"nf":"#,##0"},{"c":"K12","v":0,"in":true,"nf":"#,##0"},{"c":"L12","v":0,"in":true,"nf":"#,##0"},{"c":"M12","v":0,"in":true,"nf":"#,##0"},{"c":"N12","v":0,"in":true,"nf":"#,##0"},{"c":"O12","v":4132800,"in":true,"bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"P12","v":0,"in":true,"nf":"#,##0"},{"c":"Q12","v":4592000,"f":"=SUM(G12:P12)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R12","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q12-D12)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":9,"f":"='سجل_الاعتمادات_المستندية'!A13","al":"center"},{"c":"B13","v":"LC-2026-MED-009","f":"='سجل_الاعتمادات_المستندية'!B13","b":true,"al":"center"},{"c":"C13","v":"قطاعات الحديد الإنشائي الثقيل لمهبط الطائرات والمظلات (Structural Steel)","f":"='سجل_الاعتمادات_المستندية'!E13"},{"c":"D13","v":3562500,"f":"='سجل_الاعتمادات_المستندية'!I13","b":true,"nf":"#,##0"},{"c":"E13","v":356250,"f":"='سجل_الاعتمادات_المستندية'!L13","nf":"#,##0"},{"c":"F13","v":3206250,"f":"=D13-E13","b":true,"nf":"#,##0"},{"c":"G13","v":0,"in":true,"nf":"#,##0"},{"c":"H13","v":0,"in":true,"nf":"#,##0"},{"c":"I13","v":356250,"in":true,"b":true,"nf":"#,##0"},{"c":"J13","v":0,"in":true,"nf":"#,##0"},{"c":"K13","v":0,"in":true,"nf":"#,##0"},{"c":"L13","v":0,"in":true,"nf":"#,##0"},{"c":"M13","v":0,"in":true,"nf":"#,##0"},{"c":"N13","v":0,"in":true,"nf":"#,##0"},{"c":"O13","v":3206250,"in":true,"bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"P13","v":0,"in":true,"nf":"#,##0"},{"c":"Q13","v":3562500,"f":"=SUM(G13:P13)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R13","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q13-D13)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":10,"f":"='سجل_الاعتمادات_المستندية'!A14","al":"center"},{"c":"B14","v":"LC-2026-MED-010","f":"='سجل_الاعتمادات_المستندية'!B14","b":true,"al":"center"},{"c":"C14","v":"شبكة ومحطات الغازات الطبية المركزية والأكسجين الطبي (Medical Gases)","f":"='سجل_الاعتمادات_المستندية'!E14"},{"c":"D14","v":1988500,"f":"='سجل_الاعتمادات_المستندية'!I14","b":true,"nf":"#,##0"},{"c":"E14","v":198850,"f":"='سجل_الاعتمادات_المستندية'!L14","nf":"#,##0"},{"c":"F14","v":1789650,"f":"=D14-E14","b":true,"nf":"#,##0"},{"c":"G14","v":0,"in":true,"nf":"#,##0"},{"c":"H14","v":0,"in":true,"nf":"#,##0"},{"c":"I14","v":0,"in":true,"nf":"#,##0"},{"c":"J14","v":198850,"in":true,"b":true,"nf":"#,##0"},{"c":"K14","v":0,"in":true,"nf":"#,##0"},{"c":"L14","v":0,"in":true,"nf":"#,##0"},{"c":"M14","v":0,"in":true,"nf":"#,##0"},{"c":"N14","v":0,"in":true,"nf":"#,##0"},{"c":"O14","v":0,"in":true,"nf":"#,##0"},{"c":"P14","v":1789650,"in":true,"b":true,"nf":"#,##0"},{"c":"Q14","v":1988500,"f":"=SUM(G14:P14)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R14","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q14-D14)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":11,"f":"='سجل_الاعتمادات_المستندية'!A15","al":"center"},{"c":"B15","v":"LC-2026-MED-011","f":"='سجل_الاعتمادات_المستندية'!B15","b":true,"al":"center"},{"c":"C15","v":"رافعتان برجويتان وقطع غيار إضافية (Top-Slewing Tower Cranes 16 Ton)","f":"='سجل_الاعتمادات_المستندية'!E15"},{"c":"D15","v":2952000,"f":"='سجل_الاعتمادات_المستندية'!I15","b":true,"nf":"#,##0"},{"c":"E15","v":442800,"f":"='سجل_الاعتمادات_المستندية'!L15","nf":"#,##0"},{"c":"F15","v":2509200,"f":"=D15-E15","b":true,"nf":"#,##0"},{"c":"G15","v":0,"in":true,"nf":"#,##0"},{"c":"H15","v":0,"in":true,"nf":"#,##0"},{"c":"I15","v":0,"in":true,"nf":"#,##0"},{"c":"J15","v":0,"in":true,"nf":"#,##0"},{"c":"K15","v":0,"in":true,"nf":"#,##0"},{"c":"L15","v":2509200,"in":true,"bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"M15","v":0,"in":true,"nf":"#,##0"},{"c":"N15","v":0,"in":true,"nf":"#,##0"},{"c":"O15","v":0,"in":true,"nf":"#,##0"},{"c":"P15","v":0,"in":true,"nf":"#,##0"},{"c":"Q15","v":2509200,"f":"=SUM(G15:P15)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R15","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q15-D15)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":12,"f":"='سجل_الاعتمادات_المستندية'!A16","al":"center"},{"c":"B16","v":"LC-2026-MED-012","f":"='سجل_الاعتمادات_المستندية'!B16","b":true,"al":"center"},{"c":"C16","v":"بلاط البورسلين والسيراميك والرخام للمداخل وغرف العمليات","f":"='سجل_الاعتمادات_المستندية'!E16"},{"c":"D16","v":1476000,"f":"='سجل_الاعتمادات_المستندية'!I16","b":true,"nf":"#,##0"},{"c":"E16","v":147600,"f":"='سجل_الاعتمادات_المستندية'!L16","nf":"#,##0"},{"c":"F16","v":1328400,"f":"=D16-E16","b":true,"nf":"#,##0"},{"c":"G16","v":0,"in":true,"nf":"#,##0"},{"c":"H16","v":0,"in":true,"nf":"#,##0"},{"c":"I16","v":0,"in":true,"nf":"#,##0"},{"c":"J16","v":147600,"in":true,"b":true,"nf":"#,##0"},{"c":"K16","v":0,"in":true,"nf":"#,##0"},{"c":"L16","v":0,"in":true,"nf":"#,##0"},{"c":"M16","v":1328400,"in":true,"b":true,"nf":"#,##0"},{"c":"N16","v":0,"in":true,"nf":"#,##0"},{"c":"O16","v":0,"in":true,"nf":"#,##0"},{"c":"P16","v":0,"in":true,"nf":"#,##0"},{"c":"Q16","v":1476000,"f":"=SUM(G16:P16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"R16","v":"سداد مجدول بالكامل","f":"=IF(ABS(Q16-D16)<500000, \"سداد مجدول بالكامل\", \"سداد مرحلي جزئي\")","b":true,"al":"center"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"إجمالي التدفقات النقدية الخارجة المخططة شهرياً (SAR)","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D17","v":36125500,"f":"=SUM(D5:D16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"E17","v":4084750,"f":"=SUM(E5:E16)","b":true,"nf":"#,##0"},{"c":"F17","v":32040750,"f":"=SUM(F5:F16)","b":true,"nf":"#,##0"},{"c":"G17","v":2736750,"f":"=SUM(G5:G16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"H17","v":2335250,"f":"=SUM(H5:H16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"I17","v":553050,"f":"=SUM(I5:I16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"J17","v":346450,"f":"=SUM(J5:J16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"K17","v":0,"f":"=SUM(K5:K16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"L17","v":5065150,"f":"=SUM(L5:L16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"M17","v":11609550,"f":"=SUM(M5:M16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"N17","v":2962250,"f":"=SUM(N5:N16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"O17","v":7339050,"f":"=SUM(O5:O16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"P17","v":1789650,"f":"=SUM(P5:P16)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"Q17","v":34737150,"f":"=SUM(Q5:Q16)","bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"R17","v":"مطابقة الخزينة العامة","fg":"#64748B","al":"center"}]}]},{"name":"لوحة_المؤشرات_والرقابة_المالية","maxRow":27,"maxCol":11,"colWidths":[7.0,30.0,18.0,26.0,26.0,24.0,24.0,18.0,20.0,18.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات التنفيذية والرقابة المصرفية على الاعتمادات والتسهيلات الائتمانية","bg":"#065F46","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":56.0,"cells":[{"c":"A2","v":"⚠️ ملخص تنفيذي يوضح كفاءة استغلال السقوف الائتمانية بالبنوك، وحجم السيولة النقدية المجمدة كهوامش، ومصفوفة الالتزام بقواعد ICC UCP 600 وصناديق الاعتماد المالي.","bg":"#065F46","fg":"#F8FAFC","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 التسهيلات المعتمدة (SAR)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":""},{"c":"D4","v":"إجمالي الاعتمادات المفتوحة (SAR)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":""},{"c":"G4","v":"الهوامش النقدية المجمدة (SAR)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":""},{"c":"J4","v":"إجمالي التكاليف البنكية (SAR)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":0,"f":"='إعدادات_المشروع_والبنوك'!D28","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":""},{"c":"D5","v":36125500,"f":"='سجل_الاعتمادات_المستندية'!I17","bg":"#F1F5F9","fg":"#065F46","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"F5","v":""},{"c":"G5","v":4084750,"f":"='سجل_الاعتمادات_المستندية'!L17","bg":"#F1F5F9","fg":"#B45309","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"I5","v":""},{"c":"J5","v":734599.75,"f":"='تحليل_تكاليف_وعمولات_البنوك'!L17","bg":"#F1F5F9","fg":"#B45309","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"سقف ائتماني شامل لدى 5 بنوك","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":""},{"c":"D6","v":"قيمة 12 حزمة توريدات مستندية","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"F6","v":""},{"c":"G6","v":"سيولة محتجزة لدى البنوك كغطاء","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I6","v":""},{"c":"J6","v":"عمولات إصدار وتعزيز وفوائد تمويل","bg":"#F1F5F9","fg":"#64748B","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":38.0,"cells":[{"c":"A8","v":"📊 أولاً: مصفوفة استغلال السقوف الائتمانية حسب البنوك (Credit Facilities Utilization by Bank)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"اسم البنك المتعامل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"كود التسهيل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"سقف الاعتمادات المخصص (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"المبالغ المستخدمة حالياً (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"الهوامش النقدية المحتجزة (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"الرصيد المتاح غير المستخدم (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"نسبة استغلال السقف %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"مؤشر أمان السقف الائتماني","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"تاريخ تجديد التسهيل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"حالة التسهيل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"al":"center"},{"c":"B10","v":"مصرف الراجحي","b":true},{"c":"C10","v":"ARB-FAC-2026","al":"center"},{"c":"D10","v":30000000,"f":"='إعدادات_المشروع_والبنوك'!E22","b":true,"nf":"#,##0"},{"c":"E10","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$I$5:$I$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الراجحي*\")","b":true,"nf":"#,##0"},{"c":"F10","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$L$5:$L$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الراجحي*\")","nf":"#,##0"},{"c":"G10","v":30000000,"f":"=D10-E10","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"H10","v":0,"f":"=E10/D10","b":true,"al":"center","nf":"0.00%"},{"c":"I10","v":"رصيد وفير","f":"=IF(H10>0.85, \"⚠️ استغلال مرتفع\", IF(H10>0.5, \"آمن ومستقر\", \"رصيد وفير\"))","b":true,"al":"center"},{"c":"J10","v":"2026-12-31","f":"='إعدادات_المشروع_والبنوك'!I22","al":"center"},{"c":"K10","v":"ساري ومفعل","al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"al":"center"},{"c":"B11","v":"البنك الأهلي السعودي (SNB)","b":true},{"c":"C11","v":"SNB-FAC-2026","al":"center"},{"c":"D11","v":45000000,"f":"='إعدادات_المشروع_والبنوك'!E23","b":true,"nf":"#,##0"},{"c":"E11","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$I$5:$I$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الأهلي*\")","b":true,"nf":"#,##0"},{"c":"F11","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$L$5:$L$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الأهلي*\")","nf":"#,##0"},{"c":"G11","v":45000000,"f":"=D11-E11","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"H11","v":0,"f":"=E11/D11","b":true,"al":"center","nf":"0.00%"},{"c":"I11","v":"رصيد وفير","f":"=IF(H11>0.85, \"⚠️ استغلال مرتفع\", IF(H11>0.5, \"آمن ومستقر\", \"رصيد وفير\"))","b":true,"al":"center"},{"c":"J11","v":"2026-11-15","f":"='إعدادات_المشروع_والبنوك'!I23","al":"center"},{"c":"K11","v":"ساري ومفعل","al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"al":"center"},{"c":"B12","v":"بنك الرياض","b":true},{"c":"C12","v":"RYD-FAC-2026","al":"center"},{"c":"D12","v":25000000,"f":"='إعدادات_المشروع_والبنوك'!E24","b":true,"nf":"#,##0"},{"c":"E12","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$I$5:$I$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الرياض*\")","b":true,"nf":"#,##0"},{"c":"F12","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$L$5:$L$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الرياض*\")","nf":"#,##0"},{"c":"G12","v":25000000,"f":"=D12-E12","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"H12","v":0,"f":"=E12/D12","b":true,"al":"center","nf":"0.00%"},{"c":"I12","v":"رصيد وفير","f":"=IF(H12>0.85, \"⚠️ استغلال مرتفع\", IF(H12>0.5, \"آمن ومستقر\", \"رصيد وفير\"))","b":true,"al":"center"},{"c":"J12","v":"2026-10-30","f":"='إعدادات_المشروع_والبنوك'!I24","al":"center"},{"c":"K12","v":"ساري ومفعل","al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":4,"al":"center"},{"c":"B13","v":"البنك السعودي الأول (SAB)","b":true},{"c":"C13","v":"SAB-FAC-2026","al":"center"},{"c":"D13","v":20000000,"f":"='إعدادات_المشروع_والبنوك'!E25","b":true,"nf":"#,##0"},{"c":"E13","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$I$5:$I$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الأول*\")","b":true,"nf":"#,##0"},{"c":"F13","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$L$5:$L$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الأول*\")","nf":"#,##0"},{"c":"G13","v":20000000,"f":"=D13-E13","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"H13","v":0,"f":"=E13/D13","b":true,"al":"center","nf":"0.00%"},{"c":"I13","v":"رصيد وفير","f":"=IF(H13>0.85, \"⚠️ استغلال مرتفع\", IF(H13>0.5, \"آمن ومستقر\", \"رصيد وفير\"))","b":true,"al":"center"},{"c":"J13","v":"2027-02-28","f":"='إعدادات_المشروع_والبنوك'!I25","al":"center"},{"c":"K13","v":"ساري ومفعل","al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":5,"al":"center"},{"c":"B14","v":"بنك الإنماء","b":true},{"c":"C14","v":"INM-FAC-2026","al":"center"},{"c":"D14","v":15000000,"f":"='إعدادات_المشروع_والبنوك'!E26","b":true,"nf":"#,##0"},{"c":"E14","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$I$5:$I$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الإنماء*\")","b":true,"nf":"#,##0"},{"c":"F14","v":0,"f":"=SUMIFS('سجل_الاعتمادات_المستندية'!$L$5:$L$16, 'سجل_الاعتمادات_المستندية'!$C$5:$C$16, \"*الإنماء*\")","nf":"#,##0"},{"c":"G14","v":15000000,"f":"=D14-E14","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"H14","v":0,"f":"=E14/D14","b":true,"al":"center","nf":"0.00%"},{"c":"I14","v":"رصيد وفير","f":"=IF(H14>0.85, \"⚠️ استغلال مرتفع\", IF(H14>0.5, \"آمن ومستقر\", \"رصيد وفير\"))","b":true,"al":"center"},{"c":"J14","v":"2027-01-15","f":"='إعدادات_المشروع_والبنوك'!I26","al":"center"},{"c":"K14","v":"ساري ومفعل","al":"center"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"إجمالي السقوف والاستغلال المجمع (SAR)","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":135000000,"f":"=SUM(D10:D14)","b":true,"nf":"#,##0"},{"c":"E15","v":0,"f":"=SUM(E10:E14)","bg":"#ECFDF5","b":true,"nf":"#,##0"},{"c":"F15","v":0,"f":"=SUM(F10:F14)","b":true,"nf":"#,##0"},{"c":"G15","v":135000000,"f":"=SUM(G10:G14)","bg":"#FEF3C7","b":true,"nf":"#,##0"},{"c":"H15","v":0,"f":"=E15/D15","b":true,"al":"center","nf":"0.00%"},{"c":"I15","v":"نسبة الاستغلال الإجمالية ضمن الحدود الآمنة للشركة","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""},{"c":"I16","v":""},{"c":"J16","v":""},{"c":"K16","v":""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"📋 ثانياً: قائمة التحقق والرقابة المصرفية والقانونية للاعتمادات (LC Quality & Compliance Checklist)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":1,"al":"center"},{"c":"B18","v":"التحقق من مطابقة شروط الاعتماد لقواعد UCP 600 وفحص بوالص الشحن (Bill of Lading) وسرعة استلام مستندات الشحن الأصلية.","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J18","v":"مكتمل ومطابق","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":2,"al":"center"},{"c":"B19","v":"التأكد من احتساب رسوم التعديل والتعزيز ضمن موازنة المشروع وخصمها من التسهيلات الممنوحة دون تجاوز السقف المصرح به.","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J19","v":"مكتمل ومطابق","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":3,"al":"center"},{"c":"B20","v":"مراجعة بوالص التأمين البحري والتأكد من تغطيتها لـ 110% من قيمة البضاعة CIF بموجب شروط غرفة التجارة الدولية Institute Cargo Clauses (A).","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J20","v":"مكتمل ومطابق","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":4,"al":"center"},{"c":"B21","v":"متابعة تواريخ استحقاق الكمبيالات المؤجلة Usance Drafts قبل 15 يوماً وتجهيز السيولة بحسابات البنوك لتفادي أي غرامات تأخير.","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J21","v":"مكتمل ومطابق","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":5,"al":"center"},{"c":"B22","v":"التأكد من التنسيق المستمر مع المخلص الجمركي واستلام أذونات التسليم ومطابقة شهادات المنشأ والمواصفات السعودية SASO.","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J22","v":"مكتمل ومطابق","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":6,"al":"center"},{"c":"B23","v":"إجراء القيود المحاسبية لرسملة مصاريف وعمولات الاعتماد على تكلفة الأصول الرأسمالية والمخزون وفق معايير IAS 2 و IAS 16 و IFRS 9.","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J23","v":"مكتمل ومطابق","bg":"#ECFDF5","b":true,"al":"center","cs":2},{"skip":true}]},{"r":24,"h":28.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":""},{"c":"C24","v":""},{"c":"D24","v":""},{"c":"E24","v":""},{"c":"F24","v":""},{"c":"G24","v":""},{"c":"H24","v":""},{"c":"I24","v":""},{"c":"J24","v":""},{"c":"K24","v":""}]},{"r":25,"h":38.0,"cells":[{"c":"A25","v":"✍️ ثالثاً: مصفوفة الاعتماد والتوقيعات الرسمية للإدارة المالية والمشتريات (Official Approval Matrix)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"إعداد: مدير إدارة الخزينة والحسابات البنكية","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D26","v":""},{"c":"E26","v":"مراجعة: مدير إدارة المشتريات والمكتب الفني","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H26","v":""},{"c":"I26","v":"اعتماد: المدير المالي التنفيذي / CFO","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":27,"h":76.0,"cells":[{"c":"A27","v":"الاسم: أ. سامي المحمدي\nالتوقيع: ........................\nالتاريخ: 18 أكتوبر 2026","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D27","v":""},{"c":"E27","v":"الاسم: م. طارق المنصور\nالتوقيع: ........................\nالتاريخ: 18 أكتوبر 2026","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H27","v":""},{"c":"I27","v":"الاسم: د. وليد القحطاني\nالتوقيع والختم: ........................\nالتاريخ: 18 أكتوبر 2026","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true}]}]}]}