{"slug":"financial-cash-flow-profitability-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات الأداء","maxRow":28,"maxCol":12,"colWidths":[15.0,30.0,20.0,13.0,13.0,16.0,20.0,13.0,16.0,20.0,16.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"داشبورد التحليل المالي والتدفقات النقدية والربحية لشركات المقاولات (Financial KPI, Cash Flow & Profitability Dashboard)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تحليل الأداء المالي لمراكز التكلفة، التدفقات النقدية التشغيلية (Cash Flow)، مؤشرات السيولة، وهوامش الأرباح وفق المعايير المحاسبية","bg":"#334155","fg":"#E2E8F0","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي الإيرادات التعاقدية (Revenue)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي المصروفات المنفذة (Costs)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"صافي الربح المحقق (Net Profit)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"المقبوضات المحصلة (Inflows)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"المدفوعات المسددة (Outflows)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"K4","v":"رصيد النقدية الختامي (Closing Cash)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":142500000,"f":"='إعدادات المشاريع والتكاليف'!$C$24","fg":"#0284C7","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":7049500,"f":"=SUM(E11:E16)","fg":"#E11D48","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":33603000,"f":"=SUM(H11:H16)","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":40652500,"f":"='تحليل التدفق النقدي والسيولة'!$C$17","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"I5","v":7049500,"f":"='تحليل التدفق النقدي والسيولة'!$D$17","fg":"#E11D48","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"K5","v":42053000,"f":"='تحليل التدفق النقدي والسيولة'!$H$17","fg":"#0284C7","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"قيمة العقود النشطة للمحفظة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"C6","v":"التكاليف الفعلية المسجلة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"E6","v":"مجمل الأرباح التشغيلية المحققة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"G6","v":"النقدية المحصلة فعلياً من العملاء","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"I6","v":"النقدية المصروفة للموردين والمقاولين","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"K6","v":"السيولة المتاحة بنهاية السنة","bg":"#F8FAFC","fg":"#334155","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":""},{"c":"L7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"تحليل الأداء المالي والربحية وهوامش التشغيل حسب مراكز التكلفة والمشاريع (Cost Center Financial Performance)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":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":""},{"c":"L9","v":""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"كود المركز","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"اسم المشروع / مركز التكلفة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C10","v":"قيمة العقد (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"الميزانية المخططة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"التكاليف المنفذة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"نسبة الصرف","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"الإيرادات المحققة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"مجمل الربح","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I10","v":"هامش الربح","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J10","v":"المقبوضات المحصلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K10","v":"نسبة التحصيل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L10","v":"الموقف المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"CC-101","b":true,"al":"center"},{"c":"B11","v":"مشروع برج النخيل السكني الفاخر"},{"c":"C11","v":45000000,"f":"='إعدادات المشاريع والتكاليف'!C18","al":"center","nf":"#,##0"},{"c":"D11","v":36900000,"f":"='إعدادات المشاريع والتكاليف'!D18","al":"center","nf":"#,##0"},{"c":"E11","v":2541500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A11, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\")","al":"center","nf":"#,##0"},{"c":"F11","v":0.068875,"f":"=IF(D11>0, E11/D11, 0)","al":"center","nf":"0.0%"},{"c":"G11","v":15640000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A11, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\")","al":"center","nf":"#,##0"},{"c":"H11","v":13098500,"f":"=G11-E11","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":0.8375,"f":"=IF(G11>0, H11/G11, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":15640000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A11, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\")","al":"center","nf":"#,##0"},{"c":"K11","v":1,"f":"=IF(G11>0, J11/G11, 0)","al":"center","nf":"0.0%"},{"c":"L11","v":"أداء مالي متميز","f":"=IF(I11>=0.18, \"أداء مالي متميز\", IF(I11>=0.1, \"أداء متوافق ومستقر\", \"تحذير: هوامش منخفضة\"))","b":true,"al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"CC-102","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مشروع مجمع المروة الطبي التخصصي","bg":"#F8FAFC"},{"c":"C12","v":32500000,"f":"='إعدادات المشاريع والتكاليف'!C19","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D12","v":26650000,"f":"='إعدادات المشاريع والتكاليف'!D19","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E12","v":1311000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A12, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F12","v":0.049193,"f":"=IF(D12>0, E12/D12, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G12","v":8165000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A12, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H12","v":6854000,"f":"=G12-E12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":0.839437,"f":"=IF(G12>0, H12/G12, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":8165000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A12, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K12","v":1,"f":"=IF(G12>0, J12/G12, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L12","v":"أداء مالي متميز","f":"=IF(I12>=0.18, \"أداء مالي متميز\", IF(I12>=0.1, \"أداء متوافق ومستقر\", \"تحذير: هوامش منخفضة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"CC-103","b":true,"al":"center"},{"c":"B13","v":"مشروع مستودعات الخدمات اللوجستية الحديثة"},{"c":"C13","v":18200000,"f":"='إعدادات المشاريع والتكاليف'!C20","al":"center","nf":"#,##0"},{"c":"D13","v":14924000,"f":"='إعدادات المشاريع والتكاليف'!D20","al":"center","nf":"#,##0"},{"c":"E13","v":356500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A13, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\")","al":"center","nf":"#,##0"},{"c":"F13","v":0.023888,"f":"=IF(D13>0, E13/D13, 0)","al":"center","nf":"0.0%"},{"c":"G13","v":6785000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A13, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\")","al":"center","nf":"#,##0"},{"c":"H13","v":6428500,"f":"=G13-E13","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":0.947458,"f":"=IF(G13>0, H13/G13, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":6785000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A13, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\")","al":"center","nf":"#,##0"},{"c":"K13","v":1,"f":"=IF(G13>0, J13/G13, 0)","al":"center","nf":"0.0%"},{"c":"L13","v":"أداء مالي متميز","f":"=IF(I13>=0.18, \"أداء مالي متميز\", IF(I13>=0.1, \"أداء متوافق ومستقر\", \"تحذير: هوامش منخفضة\"))","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"CC-104","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"مشروع مدرسة الأندلس الأهلية الذكية","bg":"#F8FAFC"},{"c":"C14","v":24800000,"f":"='إعدادات المشاريع والتكاليف'!C21","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D14","v":20336000,"f":"='إعدادات المشاريع والتكاليف'!D21","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E14","v":770500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A14, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":0.037888,"f":"=IF(D14>0, E14/D14, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G14","v":6382500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A14, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H14","v":5612000,"f":"=G14-E14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":0.879279,"f":"=IF(G14>0, H14/G14, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J14","v":6382500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A14, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K14","v":1,"f":"=IF(G14>0, J14/G14, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L14","v":"أداء مالي متميز","f":"=IF(I14>=0.18, \"أداء مالي متميز\", IF(I14>=0.1, \"أداء متوافق ومستقر\", \"تحذير: هوامش منخفضة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"CC-105","b":true,"al":"center"},{"c":"B15","v":"مشروع أعمال البنية التحتية وشبكات المياه"},{"c":"C15","v":15600000,"f":"='إعدادات المشاريع والتكاليف'!C22","al":"center","nf":"#,##0"},{"c":"D15","v":12792000,"f":"='إعدادات المشاريع والتكاليف'!D22","al":"center","nf":"#,##0"},{"c":"E15","v":644000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A15, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\")","al":"center","nf":"#,##0"},{"c":"F15","v":0.050344,"f":"=IF(D15>0, E15/D15, 0)","al":"center","nf":"0.0%"},{"c":"G15","v":3680000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A15, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\")","al":"center","nf":"#,##0"},{"c":"H15","v":3036000,"f":"=G15-E15","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":0.825,"f":"=IF(G15>0, H15/G15, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J15","v":3680000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A15, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\")","al":"center","nf":"#,##0"},{"c":"K15","v":1,"f":"=IF(G15>0, J15/G15, 0)","al":"center","nf":"0.0%"},{"c":"L15","v":"أداء مالي متميز","f":"=IF(I15>=0.18, \"أداء مالي متميز\", IF(I15>=0.1, \"أداء متوافق ومستقر\", \"تحذير: هوامش منخفضة\"))","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"CC-106","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"إدارة العمليات والمكتب الرئيسي - تكاليف عامة","bg":"#F8FAFC"},{"c":"C16","v":6400000,"f":"='إعدادات المشاريع والتكاليف'!C23","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D16","v":6400000,"f":"='إعدادات المشاريع والتكاليف'!D23","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E16","v":1426000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A16, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F16","v":0.222812,"f":"=IF(D16>0, E16/D16, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G16","v":0,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A16, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"H16","v":-1426000,"f":"=G16-E16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":0,"f":"=IF(G16>0, H16/G16, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J16","v":0,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$C$5:$C$34, A16, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"K16","v":0,"f":"=IF(G16>0, J16/G16, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L16","v":"تحذير: هوامش منخفضة","f":"=IF(I16>=0.18, \"أداء مالي متميز\", IF(I16>=0.1, \"أداء متوافق ومستقر\", \"تحذير: هوامش منخفضة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"الإجمالي العام لمراكز التكلفة والمشاريع","bg":"#F1F5F9","b":true},{"c":"C17","v":142500000,"f":"=SUM(C11:C16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D17","v":118002000,"f":"=SUM(D11:D16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":7049500,"f":"=SUM(E11:E16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F17","v":0.059741,"f":"=E17/D17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":40652500,"f":"=SUM(G11:G16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":33603000,"f":"=SUM(H11:H16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":0.826591,"f":"=H17/G17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"J17","v":40652500,"f":"=SUM(J11:J16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K17","v":1,"f":"=J17/G17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"L17","v":"محفظة متوازنة ورابحة","bg":"#F1F5F9","b":true,"al":"center"}]},{"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":""},{"c":"I18","v":""},{"c":"J18","v":""},{"c":"K18","v":""},{"c":"L18","v":""}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"الملخص الفصلي للتدفقات النقدية وموقف السيولة والأمان المالي (Quarterly Cash Flow & Liquidity Summary)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"الربع المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B20","v":"الفترة الزمنية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C20","v":"المقبوضات التشغيلية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D20","v":"المدفوعات التشغيلية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E20","v":"صافي التدفق الفصلي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F20","v":"رصيد النقدية الختامي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G20","v":"احتياطي السيولة الإلزامي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H20","v":"فائض / عجز السيولة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I20","v":"معدل تغطية الالتزامات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J20","v":"نسبة التحصيل الفصلية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K20","v":"مؤشر مخاطر السيولة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L20","v":"التوصية والإجراء المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"Q1-2026","b":true,"al":"center"},{"c":"B21","v":"يناير - مارس 2026"},{"c":"C21","v":15697500,"f":"=SUM('تحليل التدفق النقدي والسيولة'!C5:C7)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D21","v":3668500,"f":"=SUM('تحليل التدفق النقدي والسيولة'!D5:D7)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":12029000,"f":"=C21-D21","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F21","v":20529000,"f":"='تحليل التدفق النقدي والسيولة'!H7","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":16529000,"f":"=F21-G21","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I21","v":4.278997,"f":"=IF(D21>0, C21/D21, 1)","al":"center","nf":"0.00\"x\""},{"c":"J21","v":1.62114,"f":"=IF((C21+D21)>0, C21/(C21+D21)*2, 0.95)","al":"center","nf":"0.0%"},{"c":"K21","v":"مستوى أمان مرتفع","f":"=IF(F21>=G21, \"مستوى أمان مرتفع\", \"مخاطر سيولة متوسطة\")","b":true,"al":"center"},{"c":"L21","v":"استمرار وتيرة الصرف والتحصيل"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"Q2-2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"أبريل - يونيو 2026","bg":"#F8FAFC"},{"c":"C22","v":11385000,"f":"=SUM('تحليل التدفق النقدي والسيولة'!C8:C10)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D22","v":3381000,"f":"=SUM('تحليل التدفق النقدي والسيولة'!D8:D10)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":8004000,"f":"=C22-D22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F22","v":28233000,"f":"='تحليل التدفق النقدي والسيولة'!H10","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H22","v":24233000,"f":"=F22-G22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I22","v":3.367347,"f":"=IF(D22>0, C22/D22, 1)","bg":"#F8FAFC","al":"center","nf":"0.00\"x\""},{"c":"J22","v":1.542056,"f":"=IF((C22+D22)>0, C22/(C22+D22)*2, 0.95)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K22","v":"مستوى أمان مرتفع","f":"=IF(F22>=G22, \"مستوى أمان مرتفع\", \"مخاطر سيولة متوسطة\")","bg":"#F8FAFC","b":true,"al":"center"},{"c":"L22","v":"تعزيز تحصيل المستخلصات المتأخرة","bg":"#F8FAFC"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"Q3-2026","b":true,"al":"center"},{"c":"B23","v":"يوليو - سبتمبر 2026"},{"c":"C23","v":7475000,"f":"=SUM('تحليل التدفق النقدي والسيولة'!C11:C13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D23","v":0,"f":"=SUM('تحليل التدفق النقدي والسيولة'!D11:D13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":7475000,"f":"=C23-D23","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F23","v":35458000,"f":"='تحليل التدفق النقدي والسيولة'!H13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H23","v":31458000,"f":"=F23-G23","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I23","v":1,"f":"=IF(D23>0, C23/D23, 1)","al":"center","nf":"0.00\"x\""},{"c":"J23","v":2,"f":"=IF((C23+D23)>0, C23/(C23+D23)*2, 0.95)","al":"center","nf":"0.0%"},{"c":"K23","v":"مستوى أمان مرتفع","f":"=IF(F23>=G23, \"مستوى أمان مرتفع\", \"مخاطر سيولة متوسطة\")","b":true,"al":"center"},{"c":"L23","v":"مراقبة صيانة المعدات ومصروفات الموقع"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"Q4-2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"أكتوبر - ديسمبر 2026","bg":"#F8FAFC"},{"c":"C24","v":6095000,"f":"=SUM('تحليل التدفق النقدي والسيولة'!C14:C16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D24","v":0,"f":"=SUM('تحليل التدفق النقدي والسيولة'!D14:D16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":6095000,"f":"=C24-D24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F24","v":42053000,"f":"='تحليل التدفق النقدي والسيولة'!H16","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G24","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H24","v":38053000,"f":"=F24-G24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I24","v":1,"f":"=IF(D24>0, C24/D24, 1)","bg":"#F8FAFC","al":"center","nf":"0.00\"x\""},{"c":"J24","v":2,"f":"=IF((C24+D24)>0, C24/(C24+D24)*2, 0.95)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K24","v":"مستوى أمان مرتفع","f":"=IF(F24>=G24, \"مستوى أمان مرتفع\", \"مخاطر سيولة متوسطة\")","bg":"#F8FAFC","b":true,"al":"center"},{"c":"L24","v":"إغلاق الحسابات ومطابقة الذمم والضريبة","bg":"#F8FAFC"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B25","v":"إجمالي السنة المالية 2026","bg":"#F1F5F9","b":true},{"c":"C25","v":40652500,"f":"=SUM(C21:C24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D25","v":7049500,"f":"=SUM(D21:D24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E25","v":33603000,"f":"=SUM(E21:E24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F25","v":42053000,"f":"=F24","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G25","v":4000000,"f":"=G24","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H25","v":38053000,"f":"=F25-G25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I25","v":2.411586,"f":"=AVERAGE(I21:I24)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00\"x\""},{"c":"J25","v":1.790799,"f":"=AVERAGE(J21:J24)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"K25","v":"أمان مالي مستقر","bg":"#F1F5F9","b":true,"al":"center"},{"c":"L25","v":"تحقيق المستهدفات المالية السنوية","bg":"#F1F5F9","b":true}]},{"r":26,"h":28.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":""},{"c":"C26","v":""},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""},{"c":"G26","v":""},{"c":"H26","v":""},{"c":"I26","v":""},{"c":"J26","v":""},{"c":"K26","v":""},{"c":"L26","v":""}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"إعداد ومطابقة: رئيس قسم الحسابات والتحليل المالي (Chief Accountant)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E27","v":"مراجعة وتدقيق: المدير المالي للمجموعة (CFO / Financial Controller)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I27","v":"اعتماد الإدارة التنفيذية: العضو المنتدب والرئيس التنفيذي (CEO / MD)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":75.0,"cells":[{"c":"A28","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E28","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":"الاسم: .................................................   التوقيع والختم: ....................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}],"charts":[{"title":"مقارنة الإيرادات المحققة مقابل التكاليف الفعلية والأرباح حسب مركز التكلفة (SAR)","type":"bar","grouping":"clustered","anchorRow":30,"anchorCol":0,"categories":["مشروع برج النخيل السكني الفاخر","مشروع مجمع المروة الطبي التخصصي","مشروع مستودعات الخدمات اللوجستية الحديثة","مشروع مدرسة الأندلس الأهلية الذكية","مشروع أعمال البنية التحتية وشبكات المياه","إدارة العمليات والمكتب الرئيسي - تكاليف عامة"],"series":[{"name":"الإيرادات المحققة","valRef":"'لوحة التحكم ومؤشرات الأداء'!$G$11:$G$16","values":[15640000.0,8165000.0,6785000.0,6382500.0,3680000.0,0.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات الأداء'!$G$10","nf":"#,##0"},{"name":"مجمل الربح","valRef":"'لوحة التحكم ومؤشرات الأداء'!$H$11:$H$16","values":[13098500.0,6854000.0,6428500.0,5612000.0,3036000.0,-1426000.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات الأداء'!$H$10","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات الأداء'!$B$11:$B$16"},{"title":"منحنى التدفق النقدي التراكمي ورصيد الخزينة على مدار 12 شهراً (Cumulative Cash Flow)","type":"line","grouping":"standard","anchorRow":30,"anchorCol":6,"categories":["يناير 2026","فبراير 2026","مارس 2026","أبريل 2026","مايو 2026","يونيو 2026","يوليو 2026","أغسطس 2026","سبتمبر 2026","أكتوبر 2026","نوفمبر 2026","ديسمبر 2026"],"series":[{"name":"رصيد آخر المدة (Closing Balance)","valRef":"'تحليل التدفق النقدي والسيولة'!$H$5:$H$16","values":[13226500.0,15975000.0,20529000.0,23817000.0,25024500.0,28233000.0,30973000.0,33388000.0,35458000.0,37988000.0,41553000.0,42053000.0],"color":"#2563EB","titleRef":"'تحليل التدفق النقدي والسيولة'!$H$4","nf":"#,##0;\\(#,##0\\);\"-\""}],"catRef":"'تحليل التدفق النقدي والسيولة'!$B$5:$B$16"}]},{"name":"إعدادات المشاريع والتكاليف","maxRow":32,"maxCol":7,"colWidths":[18.0,44.0,26.0,13.0,22.0,30.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات المنشأة والمشاريع ومراكز التكلفة والافتراضات المالية (Financial Settings & Cost Centers)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"لوحة إعداد المعاملات المحاسبية الأساسية، ميزانيات مراكز التكلفة، ومعدلات الأمان المالي وفق المعايير المحاسبية","bg":"#334155","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: محددات وسياسات الإدارة المالية والخزينة (Corporate Treasury & Financial Policies)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"كود الإعداد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المتغير المالي / السياسة المحاسبية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القيمة المدخلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الشرح والأثر التشغيلي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":""},{"c":"G5","v":""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"CFG-01","b":true,"al":"center"},{"c":"B6","v":"اسم شركة المقاولات / المنشأة"},{"c":"C6","v":"شركة البنيان للمقاولات العامة والإنشاءات الهندسية","bg":"#FEF9C3","b":true,"al":"center"},{"c":"D6","v":"نص","al":"center"},{"c":"E6","v":"الجهة التنفيذية المسؤولة عن المشاريع ومراكز التكلفة","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"CFG-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"السنة المالية والتقييم المحاسبي","bg":"#F8FAFC"},{"c":"C7","v":2026,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0"},{"c":"D7","v":"سنة","bg":"#F8FAFC","al":"center"},{"c":"E7","v":"فترة التحليل المالي والتدفقات النقدية الجارية","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"CFG-03","b":true,"al":"center"},{"c":"B8","v":"العملة الرسمية للتقارير والتحليل"},{"c":"C8","v":"ريال سعودي (SAR)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"D8","v":"عملة","al":"center"},{"c":"E8","v":"العملة التعاقدية المعمول بها في المشاريع والمستخلصات","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"CFG-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"نسبة ضريبة القيمة المضافة (VAT)","bg":"#F8FAFC"},{"c":"C9","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E9","v":"معدل ضريبة القيمة المضافة الإلزامي في المملكة العربية السعودية","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"CFG-05","b":true,"al":"center"},{"c":"B10","v":"نسبة محتجز الضمان التعاقدية (Retention)"},{"c":"C10","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"نسبة مئوية","al":"center"},{"c":"E10","v":"الاستقطاع النظامي لحسن التنفيذ حتى التسليم النهائي للمشروع","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"CFG-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"هامش الربح التشغيلي المستهدف للمنظمة","bg":"#F8FAFC"},{"c":"C11","v":0.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E11","v":"المعدل المستهدف للربحية الإجمالية لجميع مراكز التكلفة","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"CFG-07","b":true,"al":"center"},{"c":"B12","v":"رصيد النقدية الافتتاحي في بداية العام (Jan 1)"},{"c":"C12","v":8500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D12","v":"ريال سعودي","al":"center"},{"c":"E12","v":"السيولة المتاحة في الحسابات البنكية والخزينة في 1 يناير 2026","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"CFG-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"الحد الأدنى لاحتياطي السيولة الإلزامي (Cash Buffer)","bg":"#F8FAFC"},{"c":"C13","v":4000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D13","v":"ريال سعودي","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"صمام الأمان النقدي لتغطية أجور العمالة والالتزامات الحرجة","bg":"#F8FAFC","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"CFG-09","b":true,"al":"center"},{"c":"B14","v":"معدل دوران الذمم المدينة المستهدف (Target DSO)"},{"c":"C14","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0"},{"c":"D14","v":"يوم","al":"center"},{"c":"E14","v":"الفترة الزمنية القصوى لتحصيل مستخلصات المالك بعد تقديمها","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ثانياً: مراكز التكلفة والمشاريع والميزانيات المستهدفة (Cost Centers & Target Budgets)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"كود المركز","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B17","v":"اسم المشروع / مركز التكلفة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C17","v":"قيمة العقد الإجمالية (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"الميزانية التقديرية المخططة (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"هامش الربح المخطط (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"مدير المشروع / المسؤول المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G17","v":"النطاق الجغرافي وحالة العمل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"CC-101","b":true,"al":"center"},{"c":"B18","v":"مشروع برج النخيل السكني الفاخر"},{"c":"C18","v":45000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D18","v":36900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E18","v":0.18,"f":"=IF(C18>0, (C18-D18)/C18, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"F18","v":"م. خالد الشمري"},{"c":"G18","v":"الرياض - جاري التنفيذ"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"CC-102","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"مشروع مجمع المروة الطبي التخصصي","bg":"#F8FAFC"},{"c":"C19","v":32500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D19","v":26650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E19","v":0.18,"f":"=IF(C19>0, (C19-D19)/C19, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F19","v":"م. أحمد السعيد","bg":"#F8FAFC"},{"c":"G19","v":"جدة - جاري التنفيذ","bg":"#F8FAFC"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"CC-103","b":true,"al":"center"},{"c":"B20","v":"مشروع مستودعات الخدمات اللوجستية الحديثة"},{"c":"C20","v":18200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D20","v":14924000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E20","v":0.18,"f":"=IF(C20>0, (C20-D20)/C20, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"F20","v":"م. فهد العتيبي"},{"c":"G20","v":"الدمام - مراحل التشطيب"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"CC-104","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"مشروع مدرسة الأندلس الأهلية الذكية","bg":"#F8FAFC"},{"c":"C21","v":24800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D21","v":20336000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E21","v":0.18,"f":"=IF(C21>0, (C21-D21)/C21, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F21","v":"م. سلطان القحطاني","bg":"#F8FAFC"},{"c":"G21","v":"مكة المكرمة - جاري التنفيذ","bg":"#F8FAFC"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"CC-105","b":true,"al":"center"},{"c":"B22","v":"مشروع أعمال البنية التحتية وشبكات المياه"},{"c":"C22","v":15600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D22","v":12792000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E22","v":0.18,"f":"=IF(C22>0, (C22-D22)/C22, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"F22","v":"م. طارق الغامدي"},{"c":"G22","v":"المدينة المنورة - جاري التنفيذ"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"CC-106","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B23","v":"إدارة العمليات والمكتب الرئيسي - تكاليف عامة","bg":"#F8FAFC"},{"c":"C23","v":6400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D23","v":6400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E23","v":0,"f":"=IF(C23>0, (C23-D23)/C23, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F23","v":"أ. ياسر المالكي","bg":"#F8FAFC"},{"c":"G23","v":"المقر الرئيسي - نفقات عامة","bg":"#F8FAFC"}]},{"r":24,"h":40.0,"cells":[{"c":"A24","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B24","v":"إجمالي ميزانية محفظة المشاريع ومراكز التكلفة","bg":"#F1F5F9","b":true},{"c":"C24","v":142500000,"f":"=SUM(C18:C23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D24","v":118002000,"f":"=SUM(D18:D23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E24","v":0.171916,"f":"=(C24-D24)/C24","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F24","v":"مطابقة شاملة للسياسات المالية","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G24","v":"محفظة متوازنة","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":25,"h":28.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""}]},{"r":26,"h":38.0,"cells":[{"c":"A26","v":"ثالثاً: هيكل تبويب بنود التكاليف المرجعي (Cost Breakdown Structure - CBS)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":42.0,"cells":[{"c":"A27","v":"كود البند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B27","v":"تصنيف عنصر التكلفة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C27","v":"النسبة المستهدفة (%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D27","v":"نطاق الصرف والمكونات المشمولة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"F27","v":"الضوابط والرقابة المالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"CBS-01","b":true,"al":"center"},{"c":"B28","v":"مواد البناء والتوريدات الأساسية (Materials)"},{"c":"C28","v":0.42,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D28","v":"حديد التسليح، الخرسانة الجاهزة، البلوك، والمواد الإنشائية والمعمارية","cs":2},{"skip":true},{"c":"F28","v":"مقارنة عروض أسعار وفحص عينات دوري بالموقع","fg":"#334155","cs":2},{"skip":true}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"CBS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B29","v":"مقاولو الباطن والأعمال التخصصية (Subcontractors)","bg":"#F8FAFC"},{"c":"C29","v":0.28,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D29","v":"أعمال الكهروميكانيك، العوازل، الواجهات الزجاجية، والتكسيات الفاخرة","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"F29","v":"صرف مستخلصات مقابل نسب الإنجاز المحققة هندسياً","bg":"#F8FAFC","fg":"#334155","cs":2},{"skip":true}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"CBS-03","b":true,"al":"center"},{"c":"B30","v":"العمالة المباشرة والمعدات الذاتية (Labor & Fleet)"},{"c":"C30","v":0.18,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D30","v":"أجور العمالة المباشرة، إيجار المعدات الثقيلة، والرافعات البرجية","cs":2},{"skip":true},{"c":"F30","v":"ربط الصرف ببطاقات التشغيل وساعات العمل الفعلية","fg":"#334155","cs":2},{"skip":true}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"CBS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B31","v":"مصاريف الموقع والإشراف الفني (Site Overheads)","bg":"#F8FAFC"},{"c":"C31","v":0.07,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D31","v":"تجهيز الموقع، فحص المختبرات، السلامة المهنية، ومكاتب الإشراف","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"F31","v":"اعتماد فواتير الفحوصات ومطابقة الشروط البيئية","bg":"#F8FAFC","fg":"#334155","cs":2},{"skip":true}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":"CBS-05","b":true,"al":"center"},{"c":"B32","v":"المصاريف الإدارية والعمومية (General & Admin)"},{"c":"C32","v":0.05,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D32","v":"رواتب الإدارة العامة، إيجار المقر، البرمجيات الهندسية، والمحاماة","cs":2},{"skip":true},{"c":"F32","v":"مراجعة شهرية لموازنة المصاريف العمومية المشتركة","fg":"#334155","cs":2},{"skip":true}]}]},{"name":"سجل العمليات ومراكز التكلفة","maxRow":35,"maxCol":13,"colWidths":[14.0,18.0,16.0,38.0,18.0,22.0,64.0,24.0,22.0,24.0,20.0,24.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل العمليات المالية والتدفقات النقدية ومراكز التكلفة (Financial Transactions & Cash Movements Ledger)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"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":"قيد وتسجيل الإيرادات والمصروفات، احتساب ضريبة القيمة المضافة، تتبع حالة التحصيل والسداد، وربطها التلقائي بالداشبورد","bg":"#334155","fg":"#E2E8F0","al":"center","cs":13},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم القيد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تاريخ الحركة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"كود المركز","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"اسم المشروع / مركز التكلفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نوع الحركة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"التصنيف المحاسبي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"البيان التحليلي للعملية المالية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المبلغ قبل الضريبة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"ضريبة القيمة المضافة (15%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي المبلغ بالضريبة (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"حالة التحصيل / السداد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"الأثر النقدي الفعلي (Cash Impact)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"الفترة المالية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"TRX-001","b":true,"al":"center"},{"c":"B5","v":"2026-01-08","al":"center"},{"c":"C5","v":"CC-101","b":true,"al":"center"},{"c":"D5","v":"مشروع برج النخيل السكني الفاخر","f":"=VLOOKUP(C5, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E5","v":"تدفق داخل","fg":"#059669","b":true,"al":"center"},{"c":"F5","v":"مستخلص عميل","al":"center"},{"c":"G5","v":"صرف مستخلص جاري رقم 08 لأعمال الهيكل الخرساني لبرج النخيل"},{"c":"H5","v":3200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I5","v":480000,"f":"=ROUND(H5*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J5","v":3680000,"f":"=H5+I5","b":true,"al":"center","nf":"#,##0"},{"c":"K5","v":"محصل بالكامل","al":"center"},{"c":"L5","v":3680000,"f":"=IF(E5=\"تدفق داخل\", IF(K5=\"محصل بالكامل\", J5, 0), IF(K5=\"مسدد بالكامل\", -J5, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M5","v":"M-01","al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"TRX-002","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"2026-01-12","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"CC-101","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D6","v":"مشروع برج النخيل السكني الفاخر","f":"=VLOOKUP(C6, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E6","v":"تدفق خارج","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"center"},{"c":"F6","v":"مواد وتوريدات","bg":"#F8FAFC","al":"center"},{"c":"G6","v":"توريد 180 طن حديد تسليح عالي المقاومة من سابك للموقع","bg":"#F8FAFC"},{"c":"H6","v":480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":72000,"f":"=ROUND(H6*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J6","v":552000,"f":"=H6+I6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":"مسدد بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L6","v":-552000,"f":"=IF(E6=\"تدفق داخل\", IF(K6=\"محصل بالكامل\", J6, 0), IF(K6=\"مسدد بالكامل\", -J6, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M6","v":"M-01","bg":"#F8FAFC","al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"TRX-003","b":true,"al":"center"},{"c":"B7","v":"2026-01-18","al":"center"},{"c":"C7","v":"CC-102","b":true,"al":"center"},{"c":"D7","v":"مشروع مجمع المروة الطبي التخصصي","f":"=VLOOKUP(C7, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E7","v":"تدفق داخل","fg":"#059669","b":true,"al":"center"},{"c":"F7","v":"مستخلص عميل","al":"center"},{"c":"G7","v":"صرف مستخلص أعمال الأساسات واللبشة المسلحة لمجمع المروة الطبي"},{"c":"H7","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":315000,"f":"=ROUND(H7*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J7","v":2415000,"f":"=H7+I7","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":"محصل بالكامل","al":"center"},{"c":"L7","v":2415000,"f":"=IF(E7=\"تدفق داخل\", IF(K7=\"محصل بالكامل\", J7, 0), IF(K7=\"مسدد بالكامل\", -J7, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M7","v":"M-01","al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"TRX-004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"2026-01-22","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"CC-102","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D8","v":"مشروع مجمع المروة الطبي التخصصي","f":"=VLOOKUP(C8, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E8","v":"تدفق خارج","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"center"},{"c":"F8","v":"مقاول باطن","bg":"#F8FAFC","al":"center"},{"c":"G8","v":"دفعة مقاول أعمال العزل المائي والرطوبة المتخصص للمجمع","bg":"#F8FAFC"},{"c":"H8","v":290000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":43500,"f":"=ROUND(H8*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J8","v":333500,"f":"=H8+I8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":"مسدد بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L8","v":-333500,"f":"=IF(E8=\"تدفق داخل\", IF(K8=\"محصل بالكامل\", J8, 0), IF(K8=\"مسدد بالكامل\", -J8, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M8","v":"M-01","bg":"#F8FAFC","al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"TRX-005","b":true,"al":"center"},{"c":"B9","v":"2026-01-28","al":"center"},{"c":"C9","v":"CC-106","b":true,"al":"center"},{"c":"D9","v":"إدارة العمليات والمكتب الرئيسي - تكاليف عامة","f":"=VLOOKUP(C9, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E9","v":"تدفق خارج","fg":"#E11D48","b":true,"al":"center"},{"c":"F9","v":"مصاريف إدارية","al":"center"},{"c":"G9","v":"رواتب الكادر الهندسي وإيجار المقر والتراخيص البرمجية لشهر يناير"},{"c":"H9","v":420000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":63000,"f":"=ROUND(H9*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J9","v":483000,"f":"=H9+I9","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":"مسدد بالكامل","al":"center"},{"c":"L9","v":-483000,"f":"=IF(E9=\"تدفق داخل\", IF(K9=\"محصل بالكامل\", J9, 0), IF(K9=\"مسدد بالكامل\", -J9, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M9","v":"M-01","al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"TRX-006","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"2026-02-05","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"CC-103","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":"مشروع مستودعات الخدمات اللوجستية الحديثة","f":"=VLOOKUP(C10, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E10","v":"تدفق داخل","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center"},{"c":"F10","v":"مستخلص عميل","bg":"#F8FAFC","al":"center"},{"c":"G10","v":"تحصيل مستخلص إنجاز الهيكل المعدني والأرضيات للمستودعات","bg":"#F8FAFC"},{"c":"H10","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":277500,"f":"=ROUND(H10*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J10","v":2127500,"f":"=H10+I10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":"محصل بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L10","v":2127500,"f":"=IF(E10=\"تدفق داخل\", IF(K10=\"محصل بالكامل\", J10, 0), IF(K10=\"مسدد بالكامل\", -J10, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M10","v":"M-02","bg":"#F8FAFC","al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"TRX-007","b":true,"al":"center"},{"c":"B11","v":"2026-02-10","al":"center"},{"c":"C11","v":"CC-101","b":true,"al":"center"},{"c":"D11","v":"مشروع برج النخيل السكني الفاخر","f":"=VLOOKUP(C11, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E11","v":"تدفق خارج","fg":"#E11D48","b":true,"al":"center"},{"c":"F11","v":"مواد وتوريدات","al":"center"},{"c":"G11","v":"توريد خرسانة جاهزة رتبة C40 مع إضافة الملدنات للأعمدة"},{"c":"H11","v":360000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":54000,"f":"=ROUND(H11*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J11","v":414000,"f":"=H11+I11","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":"مسدد بالكامل","al":"center"},{"c":"L11","v":-414000,"f":"=IF(E11=\"تدفق داخل\", IF(K11=\"محصل بالكامل\", J11, 0), IF(K11=\"مسدد بالكامل\", -J11, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M11","v":"M-02","al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"TRX-008","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"2026-02-16","bg":"#F8FAFC","al":"center"},{"c":"C12","v":"CC-104","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":"مشروع مدرسة الأندلس الأهلية الذكية","f":"=VLOOKUP(C12, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E12","v":"تدفق داخل","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center"},{"c":"F12","v":"مستخلص عميل","bg":"#F8FAFC","al":"center"},{"c":"G12","v":"مستخلص أعمال الحفر والإحلال والقواعد لمدرسة الأندلس الذكية","bg":"#F8FAFC"},{"c":"H12","v":1600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":240000,"f":"=ROUND(H12*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J12","v":1840000,"f":"=H12+I12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":"محصل بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L12","v":1840000,"f":"=IF(E12=\"تدفق داخل\", IF(K12=\"محصل بالكامل\", J12, 0), IF(K12=\"مسدد بالكامل\", -J12, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M12","v":"M-02","bg":"#F8FAFC","al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"TRX-009","b":true,"al":"center"},{"c":"B13","v":"2026-02-22","al":"center"},{"c":"C13","v":"CC-103","b":true,"al":"center"},{"c":"D13","v":"مشروع مستودعات الخدمات اللوجستية الحديثة","f":"=VLOOKUP(C13, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E13","v":"تدفق خارج","fg":"#E11D48","b":true,"al":"center"},{"c":"F13","v":"مقاول باطن","al":"center"},{"c":"G13","v":"مستخلص مقاول أعمال الأرضيات الإيبوكسية والصبات الصناعية"},{"c":"H13","v":310000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":46500,"f":"=ROUND(H13*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J13","v":356500,"f":"=H13+I13","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":"مسدد بالكامل","al":"center"},{"c":"L13","v":-356500,"f":"=IF(E13=\"تدفق داخل\", IF(K13=\"محصل بالكامل\", J13, 0), IF(K13=\"مسدد بالكامل\", -J13, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M13","v":"M-02","al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"TRX-010","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"2026-02-27","bg":"#F8FAFC","al":"center"},{"c":"C14","v":"CC-106","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":"إدارة العمليات والمكتب الرئيسي - تكاليف عامة","f":"=VLOOKUP(C14, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E14","v":"تدفق خارج","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"center"},{"c":"F14","v":"مصاريف إدارية","bg":"#F8FAFC","al":"center"},{"c":"G14","v":"سداد أقساط تأمين المشاريع والتأمينات الاجتماعية لشهر فبراير","bg":"#F8FAFC"},{"c":"H14","v":390000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":58500,"f":"=ROUND(H14*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J14","v":448500,"f":"=H14+I14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":"مسدد بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L14","v":-448500,"f":"=IF(E14=\"تدفق داخل\", IF(K14=\"محصل بالكامل\", J14, 0), IF(K14=\"مسدد بالكامل\", -J14, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M14","v":"M-02","bg":"#F8FAFC","al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"TRX-011","b":true,"al":"center"},{"c":"B15","v":"2026-03-06","al":"center"},{"c":"C15","v":"CC-101","b":true,"al":"center"},{"c":"D15","v":"مشروع برج النخيل السكني الفاخر","f":"=VLOOKUP(C15, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E15","v":"تدفق داخل","fg":"#059669","b":true,"al":"center"},{"c":"F15","v":"مستخلص عميل","al":"center"},{"c":"G15","v":"تحصيل مستخلص إتمام صب أسقف الأدوار المتكررة لبرج النخيل"},{"c":"H15","v":3500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":525000,"f":"=ROUND(H15*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J15","v":4025000,"f":"=H15+I15","b":true,"al":"center","nf":"#,##0"},{"c":"K15","v":"محصل بالكامل","al":"center"},{"c":"L15","v":4025000,"f":"=IF(E15=\"تدفق داخل\", IF(K15=\"محصل بالكامل\", J15, 0), IF(K15=\"مسدد بالكامل\", -J15, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M15","v":"M-03","al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"TRX-012","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"2026-03-12","bg":"#F8FAFC","al":"center"},{"c":"C16","v":"CC-105","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":"مشروع أعمال البنية التحتية وشبكات المياه","f":"=VLOOKUP(C16, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E16","v":"تدفق داخل","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center"},{"c":"F16","v":"مستخلص عميل","bg":"#F8FAFC","al":"center"},{"c":"G16","v":"مستخلص توريد وتركيب أنابيب الدكتايل لشبكات مياه المدينة","bg":"#F8FAFC"},{"c":"H16","v":1400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":210000,"f":"=ROUND(H16*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J16","v":1610000,"f":"=H16+I16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K16","v":"محصل بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L16","v":1610000,"f":"=IF(E16=\"تدفق داخل\", IF(K16=\"محصل بالكامل\", J16, 0), IF(K16=\"مسدد بالكامل\", -J16, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M16","v":"M-03","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"TRX-013","b":true,"al":"center"},{"c":"B17","v":"2026-03-18","al":"center"},{"c":"C17","v":"CC-102","b":true,"al":"center"},{"c":"D17","v":"مشروع مجمع المروة الطبي التخصصي","f":"=VLOOKUP(C17, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E17","v":"تدفق خارج","fg":"#E11D48","b":true,"al":"center"},{"c":"F17","v":"مواد وتوريدات","al":"center"},{"c":"G17","v":"شراء وتوريد بلوك بركاني عازل وقواطع جبسية للمجمع الطبي"},{"c":"H17","v":270000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":40500,"f":"=ROUND(H17*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J17","v":310500,"f":"=H17+I17","b":true,"al":"center","nf":"#,##0"},{"c":"K17","v":"مسدد بالكامل","al":"center"},{"c":"L17","v":-310500,"f":"=IF(E17=\"تدفق داخل\", IF(K17=\"محصل بالكامل\", J17, 0), IF(K17=\"مسدد بالكامل\", -J17, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M17","v":"M-03","al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"TRX-014","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"2026-03-24","bg":"#F8FAFC","al":"center"},{"c":"C18","v":"CC-105","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":"مشروع أعمال البنية التحتية وشبكات المياه","f":"=VLOOKUP(C18, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E18","v":"تدفق خارج","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"center"},{"c":"F18","v":"عمالة ومعدات","bg":"#F8FAFC","al":"center"},{"c":"G18","v":"إيجار حفارات هيدروليكية وضواغط هواء لشبكات البنية التحتية","bg":"#F8FAFC"},{"c":"H18","v":240000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I18","v":36000,"f":"=ROUND(H18*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J18","v":276000,"f":"=H18+I18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K18","v":"مسدد بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L18","v":-276000,"f":"=IF(E18=\"تدفق داخل\", IF(K18=\"محصل بالكامل\", J18, 0), IF(K18=\"مسدد بالكامل\", -J18, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M18","v":"M-03","bg":"#F8FAFC","al":"center"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"TRX-015","b":true,"al":"center"},{"c":"B19","v":"2026-03-29","al":"center"},{"c":"C19","v":"CC-106","b":true,"al":"center"},{"c":"D19","v":"إدارة العمليات والمكتب الرئيسي - تكاليف عامة","f":"=VLOOKUP(C19, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E19","v":"تدفق خارج","fg":"#E11D48","b":true,"al":"center"},{"c":"F19","v":"مصاريف إدارية","al":"center"},{"c":"G19","v":"نفقات التدقيق المحاسبي السنوي والرواتب العامة لشهر مارس"},{"c":"H19","v":430000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I19","v":64500,"f":"=ROUND(H19*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J19","v":494500,"f":"=H19+I19","b":true,"al":"center","nf":"#,##0"},{"c":"K19","v":"مسدد بالكامل","al":"center"},{"c":"L19","v":-494500,"f":"=IF(E19=\"تدفق داخل\", IF(K19=\"محصل بالكامل\", J19, 0), IF(K19=\"مسدد بالكامل\", -J19, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M19","v":"M-03","al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"TRX-016","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"2026-04-07","bg":"#F8FAFC","al":"center"},{"c":"C20","v":"CC-102","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D20","v":"مشروع مجمع المروة الطبي التخصصي","f":"=VLOOKUP(C20, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E20","v":"تدفق داخل","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center"},{"c":"F20","v":"مستخلص عميل","bg":"#F8FAFC","al":"center"},{"c":"G20","v":"صرف مستخلص أعمال اللياسة والتأسيسات الكهروميكانيكية MEP","bg":"#F8FAFC"},{"c":"H20","v":2400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I20","v":360000,"f":"=ROUND(H20*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J20","v":2760000,"f":"=H20+I20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K20","v":"محصل بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L20","v":2760000,"f":"=IF(E20=\"تدفق داخل\", IF(K20=\"محصل بالكامل\", J20, 0), IF(K20=\"مسدد بالكامل\", -J20, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M20","v":"M-04","bg":"#F8FAFC","al":"center"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"TRX-017","b":true,"al":"center"},{"c":"B21","v":"2026-04-14","al":"center"},{"c":"C21","v":"CC-101","b":true,"al":"center"},{"c":"D21","v":"مشروع برج النخيل السكني الفاخر","f":"=VLOOKUP(C21, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E21","v":"تدفق خارج","fg":"#E11D48","b":true,"al":"center"},{"c":"F21","v":"مقاول باطن","al":"center"},{"c":"G21","v":"مستخلص مقاول توريد وتركيب الواجهات الزجاجية والكلادينج"},{"c":"H21","v":650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I21","v":97500,"f":"=ROUND(H21*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J21","v":747500,"f":"=H21+I21","b":true,"al":"center","nf":"#,##0"},{"c":"K21","v":"مسدد بالكامل","al":"center"},{"c":"L21","v":-747500,"f":"=IF(E21=\"تدفق داخل\", IF(K21=\"محصل بالكامل\", J21, 0), IF(K21=\"مسدد بالكامل\", -J21, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M21","v":"M-04","al":"center"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"TRX-018","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"2026-04-20","bg":"#F8FAFC","al":"center"},{"c":"C22","v":"CC-104","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D22","v":"مشروع مدرسة الأندلس الأهلية الذكية","f":"=VLOOKUP(C22, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E22","v":"تدفق داخل","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center"},{"c":"F22","v":"مستخلص عميل","bg":"#F8FAFC","al":"center"},{"c":"G22","v":"مستخلص صب أعمدة وسقف الدور الأول لمدرسة الأندلس","bg":"#F8FAFC"},{"c":"H22","v":1750000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I22","v":262500,"f":"=ROUND(H22*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J22","v":2012500,"f":"=H22+I22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K22","v":"محصل بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L22","v":2012500,"f":"=IF(E22=\"تدفق داخل\", IF(K22=\"محصل بالكامل\", J22, 0), IF(K22=\"مسدد بالكامل\", -J22, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M22","v":"M-04","bg":"#F8FAFC","al":"center"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"TRX-019","b":true,"al":"center"},{"c":"B23","v":"2026-04-26","al":"center"},{"c":"C23","v":"CC-104","b":true,"al":"center"},{"c":"D23","v":"مشروع مدرسة الأندلس الأهلية الذكية","f":"=VLOOKUP(C23, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E23","v":"تدفق خارج","fg":"#E11D48","b":true,"al":"center"},{"c":"F23","v":"مواد وتوريدات","al":"center"},{"c":"G23","v":"توريد حديد وخشب طوبار للمراحل المتقدمة بالمدرسة"},{"c":"H23","v":380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I23","v":57000,"f":"=ROUND(H23*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J23","v":437000,"f":"=H23+I23","b":true,"al":"center","nf":"#,##0"},{"c":"K23","v":"مسدد بالكامل","al":"center"},{"c":"L23","v":-437000,"f":"=IF(E23=\"تدفق داخل\", IF(K23=\"محصل بالكامل\", J23, 0), IF(K23=\"مسدد بالكامل\", -J23, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M23","v":"M-04","al":"center"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"TRX-020","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"2026-05-08","bg":"#F8FAFC","al":"center"},{"c":"C24","v":"CC-103","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D24","v":"مشروع مستودعات الخدمات اللوجستية الحديثة","f":"=VLOOKUP(C24, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E24","v":"تدفق داخل","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center"},{"c":"F24","v":"مستخلص عميل","bg":"#F8FAFC","al":"center"},{"c":"G24","v":"تحصيل مستخلص أعمال مكافحة الحريق والإنذار بالمستودعات","bg":"#F8FAFC"},{"c":"H24","v":1950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I24","v":292500,"f":"=ROUND(H24*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J24","v":2242500,"f":"=H24+I24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K24","v":"محصل بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L24","v":2242500,"f":"=IF(E24=\"تدفق داخل\", IF(K24=\"محصل بالكامل\", J24, 0), IF(K24=\"مسدد بالكامل\", -J24, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M24","v":"M-05","bg":"#F8FAFC","al":"center"}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"TRX-021","b":true,"al":"center"},{"c":"B25","v":"2026-05-15","al":"center"},{"c":"C25","v":"CC-102","b":true,"al":"center"},{"c":"D25","v":"مشروع مجمع المروة الطبي التخصصي","f":"=VLOOKUP(C25, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E25","v":"تدفق خارج","fg":"#E11D48","b":true,"al":"center"},{"c":"F25","v":"مقاول باطن","al":"center"},{"c":"G25","v":"مستخلص مقاول تركيب شبكات الغازات الطبية وتكييف غرف العمليات"},{"c":"H25","v":580000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":87000,"f":"=ROUND(H25*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J25","v":667000,"f":"=H25+I25","b":true,"al":"center","nf":"#,##0"},{"c":"K25","v":"مسدد بالكامل","al":"center"},{"c":"L25","v":-667000,"f":"=IF(E25=\"تدفق داخل\", IF(K25=\"محصل بالكامل\", J25, 0), IF(K25=\"مسدد بالكامل\", -J25, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M25","v":"M-05","al":"center"}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"TRX-022","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":"2026-05-22","bg":"#F8FAFC","al":"center"},{"c":"C26","v":"CC-105","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D26","v":"مشروع أعمال البنية التحتية وشبكات المياه","f":"=VLOOKUP(C26, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E26","v":"تدفق خارج","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"center"},{"c":"F26","v":"مواد وتوريدات","bg":"#F8FAFC","al":"center"},{"c":"G26","v":"شراء محابس ومضخات غاطسة واختبارات ضغط هيدروستاتيكي","bg":"#F8FAFC"},{"c":"H26","v":320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I26","v":48000,"f":"=ROUND(H26*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J26","v":368000,"f":"=H26+I26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K26","v":"مسدد بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L26","v":-368000,"f":"=IF(E26=\"تدفق داخل\", IF(K26=\"محصل بالكامل\", J26, 0), IF(K26=\"مسدد بالكامل\", -J26, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M26","v":"M-05","bg":"#F8FAFC","al":"center"}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"TRX-023","b":true,"al":"center"},{"c":"B27","v":"2026-06-05","al":"center"},{"c":"C27","v":"CC-101","b":true,"al":"center"},{"c":"D27","v":"مشروع برج النخيل السكني الفاخر","f":"=VLOOKUP(C27, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E27","v":"تدفق داخل","fg":"#059669","b":true,"al":"center"},{"c":"F27","v":"مستخلص عميل","al":"center"},{"c":"G27","v":"مستخلص متقدم لأعمال التشطيبات الداخلية ومصاعد البرج"},{"c":"H27","v":3800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I27","v":570000,"f":"=ROUND(H27*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J27","v":4370000,"f":"=H27+I27","b":true,"al":"center","nf":"#,##0"},{"c":"K27","v":"محصل بالكامل","al":"center"},{"c":"L27","v":4370000,"f":"=IF(E27=\"تدفق داخل\", IF(K27=\"محصل بالكامل\", J27, 0), IF(K27=\"مسدد بالكامل\", -J27, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M27","v":"M-06","al":"center"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"TRX-024","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"2026-06-12","bg":"#F8FAFC","al":"center"},{"c":"C28","v":"CC-101","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D28","v":"مشروع برج النخيل السكني الفاخر","f":"=VLOOKUP(C28, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E28","v":"تدفق خارج","bg":"#F8FAFC","fg":"#E11D48","b":true,"al":"center"},{"c":"F28","v":"مقاول باطن","bg":"#F8FAFC","al":"center"},{"c":"G28","v":"دفعة مقاول أعمال المصاعد والسلالم الكهربائية الذكية","bg":"#F8FAFC"},{"c":"H28","v":720000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I28","v":108000,"f":"=ROUND(H28*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J28","v":828000,"f":"=H28+I28","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K28","v":"مسدد بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L28","v":-828000,"f":"=IF(E28=\"تدفق داخل\", IF(K28=\"محصل بالكامل\", J28, 0), IF(K28=\"مسدد بالكامل\", -J28, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M28","v":"M-06","bg":"#F8FAFC","al":"center"}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":"TRX-025","b":true,"al":"center"},{"c":"B29","v":"2026-06-20","al":"center"},{"c":"C29","v":"CC-104","b":true,"al":"center"},{"c":"D29","v":"مشروع مدرسة الأندلس الأهلية الذكية","f":"=VLOOKUP(C29, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E29","v":"تدفق خارج","fg":"#E11D48","b":true,"al":"center"},{"c":"F29","v":"مقاول باطن","al":"center"},{"c":"G29","v":"مستخلص مقاول أعمال الأنظمة الصوتية والشبكات للمدرسة"},{"c":"H29","v":290000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I29","v":43500,"f":"=ROUND(H29*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J29","v":333500,"f":"=H29+I29","b":true,"al":"center","nf":"#,##0"},{"c":"K29","v":"مسدد بالكامل","al":"center"},{"c":"L29","v":-333500,"f":"=IF(E29=\"تدفق داخل\", IF(K29=\"محصل بالكامل\", J29, 0), IF(K29=\"مسدد بالكامل\", -J29, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M29","v":"M-06","al":"center"}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":"TRX-026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":"2026-07-10","bg":"#F8FAFC","al":"center"},{"c":"C30","v":"CC-102","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D30","v":"مشروع مجمع المروة الطبي التخصصي","f":"=VLOOKUP(C30, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E30","v":"تدفق داخل","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center"},{"c":"F30","v":"مستخلص عميل","bg":"#F8FAFC","al":"center"},{"c":"G30","v":"تحصيل مستخلص التشطيبات والأرضيات الفينيل المقاومة للبكتيريا","bg":"#F8FAFC"},{"c":"H30","v":2600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I30","v":390000,"f":"=ROUND(H30*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J30","v":2990000,"f":"=H30+I30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K30","v":"محصل بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L30","v":2990000,"f":"=IF(E30=\"تدفق داخل\", IF(K30=\"محصل بالكامل\", J30, 0), IF(K30=\"مسدد بالكامل\", -J30, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M30","v":"M-07","bg":"#F8FAFC","al":"center"}]},{"r":31,"h":36.0,"cells":[{"c":"A31","v":"TRX-027","b":true,"al":"center"},{"c":"B31","v":"2026-08-15","al":"center"},{"c":"C31","v":"CC-103","b":true,"al":"center"},{"c":"D31","v":"مشروع مستودعات الخدمات اللوجستية الحديثة","f":"=VLOOKUP(C31, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E31","v":"تدفق داخل","fg":"#059669","b":true,"al":"center"},{"c":"F31","v":"مستخلص عميل","al":"center"},{"c":"G31","v":"مستخلص التسليم الابتدائي للأعمال المدنية لمشروع المستودعات"},{"c":"H31","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I31","v":315000,"f":"=ROUND(H31*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J31","v":2415000,"f":"=H31+I31","b":true,"al":"center","nf":"#,##0"},{"c":"K31","v":"محصل بالكامل","al":"center"},{"c":"L31","v":2415000,"f":"=IF(E31=\"تدفق داخل\", IF(K31=\"محصل بالكامل\", J31, 0), IF(K31=\"مسدد بالكامل\", -J31, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M31","v":"M-08","al":"center"}]},{"r":32,"h":36.0,"cells":[{"c":"A32","v":"TRX-028","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B32","v":"2026-09-18","bg":"#F8FAFC","al":"center"},{"c":"C32","v":"CC-105","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D32","v":"مشروع أعمال البنية التحتية وشبكات المياه","f":"=VLOOKUP(C32, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E32","v":"تدفق داخل","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center"},{"c":"F32","v":"مستخلص عميل","bg":"#F8FAFC","al":"center"},{"c":"G32","v":"تحصيل مستخلص ربط خطوط التغذية الرئيسية للمياه بالمدينة","bg":"#F8FAFC"},{"c":"H32","v":1800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I32","v":270000,"f":"=ROUND(H32*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J32","v":2070000,"f":"=H32+I32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K32","v":"محصل بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L32","v":2070000,"f":"=IF(E32=\"تدفق داخل\", IF(K32=\"محصل بالكامل\", J32, 0), IF(K32=\"مسدد بالكامل\", -J32, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M32","v":"M-09","bg":"#F8FAFC","al":"center"}]},{"r":33,"h":36.0,"cells":[{"c":"A33","v":"TRX-029","b":true,"al":"center"},{"c":"B33","v":"2026-10-15","al":"center"},{"c":"C33","v":"CC-104","b":true,"al":"center"},{"c":"D33","v":"مشروع مدرسة الأندلس الأهلية الذكية","f":"=VLOOKUP(C33, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)"},{"c":"E33","v":"تدفق داخل","fg":"#059669","b":true,"al":"center"},{"c":"F33","v":"مستخلص عميل","al":"center"},{"c":"G33","v":"مستخلص توريد وتركيب الواجهات والتشطيبات لمدرسة الأندلس"},{"c":"H33","v":2200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I33","v":330000,"f":"=ROUND(H33*'إعدادات المشاريع والتكاليف'!$C$9, 2)","al":"center","nf":"#,##0"},{"c":"J33","v":2530000,"f":"=H33+I33","b":true,"al":"center","nf":"#,##0"},{"c":"K33","v":"محصل بالكامل","al":"center"},{"c":"L33","v":2530000,"f":"=IF(E33=\"تدفق داخل\", IF(K33=\"محصل بالكامل\", J33, 0), IF(K33=\"مسدد بالكامل\", -J33, 0))","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M33","v":"M-10","al":"center"}]},{"r":34,"h":36.0,"cells":[{"c":"A34","v":"TRX-030","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B34","v":"2026-11-20","bg":"#F8FAFC","al":"center"},{"c":"C34","v":"CC-101","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D34","v":"مشروع برج النخيل السكني الفاخر","f":"=VLOOKUP(C34, 'إعدادات المشاريع والتكاليف'!$A$18:$B$23, 2, FALSE)","bg":"#F8FAFC"},{"c":"E34","v":"تدفق داخل","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center"},{"c":"F34","v":"مستخلص عميل","bg":"#F8FAFC","al":"center"},{"c":"G34","v":"مستخلص أعمال الموقع العام واللاندسكيب المحيط ببرج النخيل","bg":"#F8FAFC"},{"c":"H34","v":3100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I34","v":465000,"f":"=ROUND(H34*'إعدادات المشاريع والتكاليف'!$C$9, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J34","v":3565000,"f":"=H34+I34","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K34","v":"محصل بالكامل","bg":"#F8FAFC","al":"center"},{"c":"L34","v":3565000,"f":"=IF(E34=\"تدفق داخل\", IF(K34=\"محصل بالكامل\", J34, 0), IF(K34=\"مسدد بالكامل\", -J34, 0))","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M34","v":"M-11","bg":"#F8FAFC","al":"center"}]},{"r":35,"h":52.0,"cells":[{"c":"A35","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B35","v":"إجمالي قيود وسجلات العمليات المالية","bg":"#F1F5F9","b":true},{"c":"C35","v":"","bg":"#F1F5F9","b":true},{"c":"D35","v":"","bg":"#F1F5F9","b":true},{"c":"E35","v":"","bg":"#F1F5F9","b":true},{"c":"F35","v":"","bg":"#F1F5F9","b":true},{"c":"G35","v":"","bg":"#F1F5F9","b":true},{"c":"H35","v":41480000,"f":"=SUM(H5:H34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I35","v":6222000,"f":"=SUM(I5:I34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J35","v":47702000,"f":"=SUM(J5:J34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K35","v":"صافي الأثر النقدي:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"L35","v":33603000,"f":"=SUM(L5:L34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"M35","v":"سنة كاملة","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"تحليل التدفق النقدي والسيولة","maxRow":17,"maxCol":12,"colWidths":[14.0,20.0,24.0,13.0,13.0,13.0,22.0,24.0,13.0,22.0,24.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نمذجة التدفقات النقدية التشغيلية ومؤشرات السيولة الشهرية (12-Month Cash Flow & Liquidity S-Curve)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تحليل المقبوضات والمدفوعات التشغيلية، تتبع رصيد الخزينة الشهري، ومقارنته بصمام الأمان المالي وفق المعايير الدولية","bg":"#334155","fg":"#E2E8F0","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"كود الفترة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم الشهر المالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المقبوضات التشغيلية (Inflows)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"المدفوعات التشغيلية (Outflows)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"صافي التدفق التشغيلي (Net Operating)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"رصيد أول المدة (Opening Balance)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"تدفقات التمويل والاستثمار","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"رصيد آخر المدة (Closing Balance)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"احتياطي السيولة الإلزامي (Buffer)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"فائض / عجز السيولة (Variance)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"مؤشر كفاية السيولة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"التدفق النقدي التراكمي (Cumulative)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"M-01","b":true,"al":"center"},{"c":"B5","v":"يناير 2026","b":true,"al":"center"},{"c":"C5","v":6095000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A5)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D5","v":1368500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A5)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":4726500,"f":"=C5-D5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F5","v":8500000,"f":"='إعدادات المشاريع والتكاليف'!$C$12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G5","v":0,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":13226500,"f":"=F5+E5+G5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I5","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J5","v":9226500,"f":"=H5-I5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K5","v":"سيولة كافية وآمنة","f":"=IF(H5>=I5, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","al":"center"},{"c":"L5","v":4726500,"f":"=SUM($E$5:E5)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"M-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"فبراير 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":3967500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A6)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":1219000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A6)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":2748500,"f":"=C6-D6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":13226500,"f":"=H5","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":0,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":15975000,"f":"=F6+E6+G6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":11975000,"f":"=H6-I6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":"سيولة كافية وآمنة","f":"=IF(H6>=I6, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","bg":"#F8FAFC","al":"center"},{"c":"L6","v":7475000,"f":"=SUM($E$5:E6)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"M-03","b":true,"al":"center"},{"c":"B7","v":"مارس 2026","b":true,"al":"center"},{"c":"C7","v":5635000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A7)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":1081000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A7)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":4554000,"f":"=C7-D7","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":15975000,"f":"=H6","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":0,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":20529000,"f":"=F7+E7+G7","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":16529000,"f":"=H7-I7","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":"سيولة كافية وآمنة","f":"=IF(H7>=I7, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","al":"center"},{"c":"L7","v":12029000,"f":"=SUM($E$5:E7)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"M-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"أبريل 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":4772500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A8)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":1184500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A8)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":3588000,"f":"=C8-D8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":20529000,"f":"=H7","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":-300000,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":23817000,"f":"=F8+E8+G8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":19817000,"f":"=H8-I8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":"سيولة كافية وآمنة","f":"=IF(H8>=I8, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","bg":"#F8FAFC","al":"center"},{"c":"L8","v":15617000,"f":"=SUM($E$5:E8)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"M-05","b":true,"al":"center"},{"c":"B9","v":"مايو 2026","b":true,"al":"center"},{"c":"C9","v":2242500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A9)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":1035000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A9)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":1207500,"f":"=C9-D9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":23817000,"f":"=H8","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":0,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":25024500,"f":"=F9+E9+G9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":21024500,"f":"=H9-I9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":"سيولة كافية وآمنة","f":"=IF(H9>=I9, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","al":"center"},{"c":"L9","v":16824500,"f":"=SUM($E$5:E9)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"M-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"يونيو 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":4370000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A10)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":1161500,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A10)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":3208500,"f":"=C10-D10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":25024500,"f":"=H9","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":0,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":28233000,"f":"=F10+E10+G10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":24233000,"f":"=H10-I10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":"سيولة كافية وآمنة","f":"=IF(H10>=I10, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","bg":"#F8FAFC","al":"center"},{"c":"L10","v":20033000,"f":"=SUM($E$5:E10)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"M-07","b":true,"al":"center"},{"c":"B11","v":"يوليو 2026","b":true,"al":"center"},{"c":"C11","v":2990000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A11)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":0,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A11)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":2990000,"f":"=C11-D11","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":28233000,"f":"=H10","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":-250000,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":30973000,"f":"=F11+E11+G11","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":26973000,"f":"=H11-I11","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":"سيولة كافية وآمنة","f":"=IF(H11>=I11, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","al":"center"},{"c":"L11","v":23023000,"f":"=SUM($E$5:E11)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"M-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"أغسطس 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":2415000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A12)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":0,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A12)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":2415000,"f":"=C12-D12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":30973000,"f":"=H11","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":0,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":33388000,"f":"=F12+E12+G12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":29388000,"f":"=H12-I12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":"سيولة كافية وآمنة","f":"=IF(H12>=I12, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","bg":"#F8FAFC","al":"center"},{"c":"L12","v":25438000,"f":"=SUM($E$5:E12)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"M-09","b":true,"al":"center"},{"c":"B13","v":"سبتمبر 2026","b":true,"al":"center"},{"c":"C13","v":2070000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":0,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A13)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":2070000,"f":"=C13-D13","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":33388000,"f":"=H12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":0,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":35458000,"f":"=F13+E13+G13","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":31458000,"f":"=H13-I13","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":"سيولة كافية وآمنة","f":"=IF(H13>=I13, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","al":"center"},{"c":"L13","v":27508000,"f":"=SUM($E$5:E13)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"M-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"أكتوبر 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":2530000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A14)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":0,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A14)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":2530000,"f":"=C14-D14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":35458000,"f":"=H13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":0,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":37988000,"f":"=F14+E14+G14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":33988000,"f":"=H14-I14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":"سيولة كافية وآمنة","f":"=IF(H14>=I14, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","bg":"#F8FAFC","al":"center"},{"c":"L14","v":30038000,"f":"=SUM($E$5:E14)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"M-11","b":true,"al":"center"},{"c":"B15","v":"نوفمبر 2026","b":true,"al":"center"},{"c":"C15","v":3565000,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A15)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":0,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A15)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":3565000,"f":"=C15-D15","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":37988000,"f":"=H14","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":0,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":41553000,"f":"=F15+E15+G15","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":37553000,"f":"=H15-I15","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":"سيولة كافية وآمنة","f":"=IF(H15>=I15, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","al":"center"},{"c":"L15","v":33603000,"f":"=SUM($E$5:E15)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"M-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"ديسمبر 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":0,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق داخل\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"محصل بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":0,"f":"=SUMIFS('سجل العمليات ومراكز التكلفة'!$J$5:$J$34, 'سجل العمليات ومراكز التكلفة'!$E$5:$E$34, \"تدفق خارج\", 'سجل العمليات ومراكز التكلفة'!$K$5:$K$34, \"مسدد بالكامل\", 'سجل العمليات ومراكز التكلفة'!$M$5:$M$34, A16)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":0,"f":"=C16-D16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":41553000,"f":"=H15","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":500000,"in":true,"bg":"#FEF9C3","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":42053000,"f":"=F16+E16+G16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":4000000,"f":"='إعدادات المشاريع والتكاليف'!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":38053000,"f":"=H16-I16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":"سيولة كافية وآمنة","f":"=IF(H16>=I16, \"سيولة كافية وآمنة\", \"عجز سيولة - يتطلب تمويل\")","bg":"#F8FAFC","al":"center"},{"c":"L16","v":33603000,"f":"=SUM($E$5:E16)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"إجمالي العام المالي 2026","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C17","v":40652500,"f":"=SUM(C5:C16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D17","v":7049500,"f":"=SUM(D5:D16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":33603000,"f":"=SUM(E5:E16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":8500000,"f":"=F5","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":-50000,"f":"=SUM(G5:G16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":42053000,"f":"=H16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":4000000,"f":"=I16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":38053000,"f":"=H17-I17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":"فائض سيولة سنوي مستقر","f":"=IF(H17>=I17, \"فائض سيولة سنوي مستقر\", \"عجز سيولة سنوي\")","bg":"#F1F5F9","b":true,"al":"center"},{"c":"L17","v":33603000,"f":"=L16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]}],"charts":[{"title":"تطور رصيد النقدية والسيولة الشهرية مقابل الحد الآمن (Monthly Closing Balance vs Buffer)","type":"line","grouping":"standard","anchorRow":19,"anchorCol":0,"categories":["يناير 2026","فبراير 2026","مارس 2026","أبريل 2026","مايو 2026","يونيو 2026","يوليو 2026","أغسطس 2026","سبتمبر 2026","أكتوبر 2026","نوفمبر 2026","ديسمبر 2026"],"series":[{"name":"رصيد آخر المدة (Closing Balance)","valRef":"'تحليل التدفق النقدي والسيولة'!$H$5:$H$16","values":[13226500.0,15975000.0,20529000.0,23817000.0,25024500.0,28233000.0,30973000.0,33388000.0,35458000.0,37988000.0,41553000.0,42053000.0],"color":"#2563EB","titleRef":"'تحليل التدفق النقدي والسيولة'!$H$4","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"احتياطي السيولة الإلزامي (Buffer)","valRef":"'تحليل التدفق النقدي والسيولة'!$I$5:$I$16","values":[4000000.0,4000000.0,4000000.0,4000000.0,4000000.0,4000000.0,4000000.0,4000000.0,4000000.0,4000000.0,4000000.0,4000000.0],"color":"#059669","titleRef":"'تحليل التدفق النقدي والسيولة'!$I$4","nf":"#,##0;\\(#,##0\\);\"-\""}],"catRef":"'تحليل التدفق النقدي والسيولة'!$B$5:$B$16"},{"title":"مقارنة المقبوضات والمدفوعات وصافي التدفق الشهري (Inflows vs Outflows vs Net)","type":"bar","grouping":"clustered","anchorRow":19,"anchorCol":6,"categories":["يناير 2026","فبراير 2026","مارس 2026","أبريل 2026","مايو 2026","يونيو 2026","يوليو 2026","أغسطس 2026","سبتمبر 2026","أكتوبر 2026","نوفمبر 2026","ديسمبر 2026"],"series":[{"name":"المقبوضات التشغيلية (Inflows)","valRef":"'تحليل التدفق النقدي والسيولة'!$C$5:$C$16","values":[6095000.0,3967500.0,5635000.0,4772500.0,2242500.0,4370000.0,2990000.0,2415000.0,2070000.0,2530000.0,3565000.0,0.0],"color":"#2563EB","titleRef":"'تحليل التدفق النقدي والسيولة'!$C$4","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"المدفوعات التشغيلية (Outflows)","valRef":"'تحليل التدفق النقدي والسيولة'!$D$5:$D$16","values":[1368500.0,1219000.0,1081000.0,1184500.0,1035000.0,1161500.0,0.0,0.0,0.0,0.0,0.0,0.0],"color":"#059669","titleRef":"'تحليل التدفق النقدي والسيولة'!$D$4","nf":"#,##0;\\(#,##0\\);\"-\""},{"name":"صافي التدفق التشغيلي (Net Operating)","valRef":"'تحليل التدفق النقدي والسيولة'!$E$5:$E$16","values":[4726500.0,2748500.0,4554000.0,3588000.0,1207500.0,3208500.0,2990000.0,2415000.0,2070000.0,2530000.0,3565000.0,0.0],"color":"#D97706","titleRef":"'تحليل التدفق النقدي والسيولة'!$E$4","nf":"#,##0;\\(#,##0\\);\"-\""}],"catRef":"'تحليل التدفق النقدي والسيولة'!$B$5:$B$16"}]}]}