{"slug":"mortgage-loan-and-self-build-financing-dashboard-excel","sheets":[{"name":"لوحة_التحكم_وحاسبة_التمويل","maxRow":30,"maxCol":11,"colWidths":[24.0,13.0,20.0,13.0,13.0,4.0,24.0,13.0,22.0,18.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم التنفيذية وحاسبة التمويل العقاري الشاملة ومقارنة البنوك","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"قالب تشغيلي ديناميكي لحساب أقساط التمويل العقاري، برامج البناء الذاتي، ومطابقة ضوابط ساما للتمويل المسؤول | الخلايا الصفراء بالخط الأزرق مخصصة للإدخال والتعديل","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":13.9,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"صافي مبلغ التمويل المطلوب","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":""},{"c":"D4","v":"القسط الشهري الإجمالي (للبنك)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":""},{"c":"G4","v":"القسط الشهري الصافي (بعد الدعم)","bg":"#ECFDF5","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":""},{"c":"J4","v":"نسبة الاستقطاع الشهري DBR","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":1350000,"f":"=C13","bg":"#F8FAFC","fg":"#1E40AF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@","cs":2},{"skip":true},{"c":"C5","v":""},{"c":"D5","v":393.75,"f":"=C21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@","cs":2},{"skip":true},{"c":"F5","v":""},{"c":"G5","v":-1585.25,"f":"=C23","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@","cs":2},{"skip":true},{"c":"I5","v":""},{"c":"J5","v":-0.072057,"f":"=C25","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"سعر العقار بعد خصم الدفعة الأولى","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":""},{"c":"D6","v":"شاملاً قسط التكافل والتأمين","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"F6","v":""},{"c":"G6","v":"المدفوع فعلياً من العميل شهرياً","bg":"#ECFDF5","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I6","v":""},{"c":"J6","v":"🟢 متوافق مع ضوابط ساما","f":"=IF(C25<=55%,\"🟢 متوافق مع ضوابط ساما\",\"⚠️ يتجاوز الحد النظامي 55%\")","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true}]},{"r":7,"h":13.9,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"1. معايير وبيانات التمويل الأساسية (المدخلات)","bg":"#065F46","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F8","v":""},{"c":"G8","v":"2. نتائج التحليل المالي ومؤشرات السداد والالتزام","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"قيمة العقار أو تكلفة البناء الإجمالية","b":true,"cs":2},{"skip":true},{"c":"C9","v":1500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D9","v":"ر.س (سعر الشراء أو عقد المقاولة)","fg":"#64748B","cs":2},{"skip":true},{"c":"F9","v":""},{"c":"G9","v":"مؤشر التقييم المالي والتعاقدي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"I9","v":"القيمة المحسوبة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"النسبة / الحالة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"المرجع والاشتراط النظامي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"نسبة الدفعة الأولى المسددة نقداً","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C10","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"% (الحد الأدنى للمسكن الأول 10%)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F10","v":""},{"c":"G10","v":"أقصى قسط شهري مسموح به نظاماً (55%)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I10","v":12100.0,"f":"=C24*55%","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J10","v":"55.0%","b":true,"al":"center"},{"c":"K10","v":"ضوابط التمويل المسؤول (ساما) للرواتب > 15 ألف","fg":"#64748B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"مبلغ الدفعة الأولى المسددة","b":true,"cs":2},{"skip":true},{"c":"C11","v":150000,"f":"=C9*C10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D11","v":"ر.س (يُخصم مباشرة من قيمة العقار)","fg":"#64748B","cs":2},{"skip":true},{"c":"F11","v":""},{"c":"G11","v":"الهامش المالي الفائض المتاح للاقتراض","b":true,"cs":2},{"skip":true},{"c":"I11","v":13685.25,"f":"=I10-C23","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J11","v":"🟢 فائض آمن","f":"=IF(I11>0,\"🟢 فائض آمن\",\"⚠️ عجز استقطاع\")","b":true,"al":"center"},{"c":"K11","v":"القدرة المتبقية على تحمل التزامات شهرية أخرى","fg":"#64748B"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"رسوم ضريبة التصرفات العقارية (5%)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C12","v":25000,"f":"=IF(C9<=1000000, 0, (C9-1000000)*5%)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D12","v":"ر.س (المسكن الأول معفى حتى 1 مليون ر.س)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F12","v":""},{"c":"G12","v":"أقصى مبلغ تمويل إجمالي يستحقه العميل","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I12","v":0,"f":"=ROUND(PV(C17, C15, -I10), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J12","v":"100.0%","b":true,"al":"center"},{"c":"K12","v":"الحد الأقصى للجدارة الائتمانية للعميل","fg":"#64748B"}]},{"r":13,"h":35.0,"cells":[{"c":"A13","v":"صافي مبلغ التمويل المطلوب من البنك","b":true,"cs":2},{"skip":true},{"c":"C13","v":1350000,"f":"=C9-C11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D13","v":"ر.س (مبلغ أصل الدين المطلوب)","fg":"#64748B","cs":2},{"skip":true},{"c":"F13","v":""},{"c":"G13","v":"تكلفة الأرباح الإجمالية كنسبة من الأصل","b":true,"cs":2},{"skip":true},{"c":"I13","v":-1,"f":"=C26/C13","al":"center","nf":"0.0%"},{"c":"J13","v":"نسبة الأرباح","fg":"#1E293B","al":"center"},{"c":"K13","v":"إجمالي ما يتقاضاه البنك مقابل تمويل 25 سنة","fg":"#64748B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"مدة التمويل بالسنوات","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C14","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"D14","v":"سنة (الحد الأقصى المعتاد 25-30 سنة)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F14","v":""},{"c":"G14","v":"نسبة مساهمة الدعم السكني من الأرباح","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I14","v":-0.439778,"f":"=C27/C26","al":"center","nf":"0.0%"},{"c":"J14","v":"نسبة التغطية","fg":"#1E293B","al":"center"},{"c":"K14","v":"نسبة الأرباح التي يتحملها برنامج سكني عن المستفيد","fg":"#64748B"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":"مدة التمويل الإجمالية بالأشهر","b":true,"cs":2},{"skip":true},{"c":"C15","v":300,"f":"=C14*12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"D15","v":"شهراً (عدد الأقساط الشهرية)","fg":"#64748B","cs":2},{"skip":true},{"c":"F15","v":""},{"c":"G15","v":"معدل السداد السنوي من أصل التمويل","b":true,"cs":2},{"skip":true},{"c":"I15","v":54000,"f":"=C13/C14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J15","v":0.04,"f":"=1/C14","fg":"#1E293B","al":"center"},{"c":"K15","v":"متوسط استهلاك رأس المال سنوياً بدون أرباح","fg":"#64748B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"معدل النسبة السنوي الفعلي (APR)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C16","v":0.0475,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D16","v":"سنوياً (هامش الربح التنافسي للبنك)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F16","v":""},{"c":"G16","v":"الرسوم الإدارية للبنك (حد أقصى ساما)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I16","v":5000,"f":"=MIN(C13*1%, 5000)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J16","v":"1% أو 5000 ر.س","b":true,"al":"center"},{"c":"K16","v":"تُسدد لمرة واحدة عند توقيع عقد التمويل","fg":"#64748B"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"هامش الربح الشهري المعادل","b":true,"cs":2},{"skip":true},{"c":"C17","v":0.003958,"f":"=C16/12","al":"center","nf":"0.00%"},{"c":"D17","v":"شهرياً (يُستخدم في معادلات الاستهلاك)","fg":"#64748B","cs":2},{"skip":true},{"c":"F17","v":""},{"c":"G17","v":"رسوم التقييم العقاري الميداني","b":true,"cs":2},{"skip":true},{"c":"I17","v":2000,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J17","v":"مقطوعة","fg":"#1E293B","al":"center"},{"c":"K17","v":"وفق اشتراطات الهيئة السعودية للمقيمين (تقييم)","fg":"#64748B"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"هل المستفيد مستحق للدعم السكني؟","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C18","v":"نعم","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"@"},{"c":"D18","v":"نعم / لا (صندوق التنمية العقارية وسكني)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F18","v":""},{"c":"G18","v":"غرامة السداد المبكر القانونية (ساما)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I18","v":16029.9,"f":"=C17*3*C13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J18","v":"أرباح 3 أشهر","fg":"#1E293B","al":"center"},{"c":"K18","v":"أقصى كلفة سداد مبكر يسمح بها البنك المركزي","fg":"#64748B"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"القسط الشهري الأساسي (أصل + ربح)","b":true,"cs":2},{"skip":true},{"c":"C19","v":0,"f":"=ROUND(PMT(C17, C15, -C13), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D19","v":"ر.س / شهر (معادلة القسط المصرفي PMT)","fg":"#64748B","cs":2},{"skip":true},{"c":"F19","v":""},{"c":"G19","v":"القسط الشهري في حال التمويل لمدة 20 سنة","b":true,"cs":2},{"skip":true},{"c":"I19","v":0,"f":"=ROUND(PMT(C17, 240, -C13), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J19","v":"240 شهراً","fg":"#1E293B","al":"center"},{"c":"K19","v":"سيناريو مقارنة لتقليل مدة التمويل وتوفير الأرباح","fg":"#64748B"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"قسط التأمين التكافلي على العقار والحياة","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C20","v":393.75,"f":"=ROUND((C13*0.35%)/12, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D20","v":"ر.س / شهر (معدل 0.35% سنوياً من الأصل)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F20","v":""},{"c":"G20","v":"وفر الأرباح عند خفض المدة لـ 20 سنة","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I20","v":0,"f":"=(C19*C15)-(I19*240)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J20","v":"وفر مالي ضخم","fg":"#1E293B","al":"center"},{"c":"K20","v":"مبالغ الأرباح التي يوفرها العميل بتقليص 5 سنوات","fg":"#64748B"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"إجمالي القسط الشهري المستحق للبنك","b":true,"cs":2},{"skip":true},{"c":"C21","v":393.75,"f":"=C19+C20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D21","v":"ر.س / شهر (القسط المطلوب سداده شهرياً)","fg":"#64748B","cs":2},{"skip":true},{"c":"F21","v":""},{"c":"G21","v":"القسط الشهري في حال التمويل لمدة 15 سنة","b":true,"cs":2},{"skip":true},{"c":"I21","v":0,"f":"=ROUND(PMT(C17, 180, -C13), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J21","v":"180 شهراً","fg":"#1E293B","al":"center"},{"c":"K21","v":"سيناريو التمويل السريع لأصحاب الملاءة المالية","fg":"#64748B"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"مبلغ الدعم السكني الشهري من الصندوق","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C22","v":1979,"f":"=ROUND(IF(C18=\"نعم\", MIN(500000, C13)*C17, 0), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D22","v":"ر.س / شهر (دعم أرباح أول 500 ألف ر.س)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F22","v":""},{"c":"G22","v":"وفر الأرباح عند خفض المدة لـ 15 سنة","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I22","v":0,"f":"=(C19*C15)-(I21*180)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J22","v":"وفر قياسي","fg":"#1E293B","al":"center"},{"c":"K22","v":"مبالغ الأرباح المحفوظة عند السداد خلال 15 سنة","fg":"#64748B"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"صافي القسط الشهري الفعلي على العميل","b":true,"cs":2},{"skip":true},{"c":"C23","v":-1585.25,"f":"=C21-C22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D23","v":"ر.س / شهر (القسط الصافي المخصوم من الراتب)","fg":"#64748B","cs":2},{"skip":true},{"c":"F23","v":""},{"c":"G23","v":"السن القانوني للمستفيد عند نهاية التمويل","b":true,"cs":2},{"skip":true},{"c":"I23","v":57,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"J23","v":"سنة","fg":"#1E293B","al":"center"},{"c":"K23","v":"يجب ألا يتجاوز 65-70 سنة عند استحقاق آخر قسط","fg":"#64748B"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"الراتب الشهري الصافي للعميل","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C24","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D24","v":"ر.س (بعد خصم التأمينات الاجتماعية GOSI)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F24","v":""},{"c":"G24","v":"تقييم الجدارة الائتمانية العام","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I24","v":"مؤهل بامتياز","al":"center","nf":"@"},{"c":"J24","v":"🟢 مؤهل","b":true,"al":"center"},{"c":"K24","v":"جاهز للتقديم والموافقة الفورية","fg":"#64748B"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"نسبة عبء الدين الفعلي (DBR)","b":true,"cs":2},{"skip":true},{"c":"C25","v":-0.072057,"f":"=C23/C24","al":"center","nf":"0.0%"},{"c":"D25","v":"% من الراتب الشهري الصافي","fg":"#64748B","cs":2},{"skip":true},{"c":"F25","v":""},{"c":"G25","v":"حالة التغطية التأمينية التكافلية","b":true,"cs":2},{"skip":true},{"c":"I25","v":"شاملة للوفاة والعجز","al":"center","nf":"@"},{"c":"J25","v":"إعفاء كامل","fg":"#1E293B","al":"center"},{"c":"K25","v":"إسقاط كافة الأقساط المتبقية في حال العجز الكلي","fg":"#64748B"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"إجمالي الأرباح المصرفية لكامل المدة","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C26","v":-1350000,"f":"=(C19*C15)-C13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D26","v":"ر.س (إجمالي مرابحة البنك لكامل الـ 25 سنة)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F26","v":""},{"c":"G26","v":"حالة نقل الملكية والرهن العقاري","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I26","v":"إفراغ فوري مع رهن للبنك","al":"center","nf":"@"},{"c":"J26","v":"نظام الرهن","fg":"#1E293B","al":"center"},{"c":"K26","v":"صك إلكتروني باسم العميل مع قيد الرهن للجهة","fg":"#64748B"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"إجمالي الدعم السكني التراكمي المتوقع","b":true,"cs":2},{"skip":true},{"c":"C27","v":593700,"f":"=C22*C15","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D27","v":"ر.س (إجمالي مبالغ الدعم المحولة للحساب)","fg":"#64748B","cs":2},{"skip":true},{"c":"F27","v":""},{"c":"G27","v":"معيار المحاسبة المالي المعمول به","b":true,"cs":2},{"skip":true},{"c":"I27","v":"معيار IFRS 16 & IAS 23","al":"center","nf":"@"},{"c":"J27","v":"معايير دولية","fg":"#1E293B","al":"center"},{"c":"K27","v":"رسملة الأرباح خلال البناء ومصاريف التمويل","fg":"#64748B"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"إجمالي المبلغ المسدد لكامل مدة التمويل","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C28","v":143125,"f":"=(C21*C15)+C12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D28","v":"ر.س (أصل التمويل + الأرباح + التأمين + الضريبة)","bg":"#F8FAFC","fg":"#64748B","cs":2},{"skip":true},{"c":"F28","v":""},{"c":"G28","v":"التوصية الفنية للمكتب الفني","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"I28","v":"تثبيت هامش الربح (Fixed)","al":"center","nf":"@"},{"c":"J28","v":"حماية من التضخم","fg":"#1E293B","al":"center"},{"c":"K28","v":"تجنب مخاطر تقلب السايبور SAIBOR المستقبلي","fg":"#64748B"}]},{"r":29,"h":28.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":""},{"c":"C29","v":""},{"c":"D29","v":""},{"c":"E29","v":""},{"c":"F29","v":""},{"c":"G29","v":""},{"c":"H29","v":""},{"c":"I29","v":""},{"c":"J29","v":""},{"c":"K29","v":""}]},{"r":30,"h":72.0,"cells":[{"c":"A30","v":"إعداد المستشار المالي والائتماني:\nالاسم: ....................................... التوقيع: ....................","fg":"#1E293B","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E30","v":"مراجعة واعتماد مسؤول الائتمان العقاري:\nالصفة: ....................................... الختم والتاريخ: ....................","fg":"#1E293B","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"إقرار وتعهد العميل المستفيد:\nاطلعت على جدول الأقساط ونسبة الاستقطاع وأوافق عليها\nالتوقيع: .......................................","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"مقارنة_عروض_البنوك","maxRow":15,"maxCol":10,"colWidths":[6.0,28.0,30.0,18.0,20.0,16.0,22.0,24.0,13.0,45.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة مقارنة عروض التمويل العقاري التنافسية للبنوك والمصارف (السعودية والإقليمية)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"مقارنة حية لنسب الفائدة وهامش الربح السنوي APR، الدفعة الأولى، القسط الشهري، وإجمالي تكلفة التمويل محسوبة ديناميكياً بناءً على بيانات لوحة التحكم","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":13.9,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم البنك / الجهة التمويلية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"صيغة التمويل المتوافقة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معدل APR السنوي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الدفعة الأولى المطلوبة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"أقصى مدة (سنة)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"القسط الشهري للبنك","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي الأرباح المصرفية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي المبلغ المسدد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الترتيب والمزايا التنافسية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"مصرف الراجحي","b":true},{"c":"C5","v":"مرابحة عقارية إسلامية","fg":"#1E293B"},{"c":"D5","v":0.0465,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E5","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F5","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G5","v":0,"f":"=ROUND(PMT(D5/12, F5*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H5","v":-1350000,"f":"=(G5*F5*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I5","v":0,"f":"=G5*F5*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J5","v":"الترتيب #0 | أسرع موافقة إلكترونية + دعم كامل لسكني","f":"=\"الترتيب #\" & RANK(H5, $H$5:$H$14, 1) & \" | \" & \"أسرع موافقة إلكترونية + دعم كامل لسكني\"","fg":"#065F46","b":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"البنك الأهلي السعودي (SNB)","bg":"#F8FAFC","b":true},{"c":"C6","v":"إجارة موصوفة بالذمة موصولة بتمليك","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":0.047,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E6","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G6","v":0,"f":"=ROUND(PMT(D6/12, F6*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H6","v":-1350000,"f":"=(G6*F6*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I6","v":0,"f":"=G6*F6*12","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J6","v":"الترتيب #0 | برنامج تحويل مديونية ميسر + عروض تحويل راتب","f":"=\"الترتيب #\" & RANK(H6, $H$5:$H$14, 1) & \" | \" & \"برنامج تحويل مديونية ميسر + عروض تحويل راتب\"","bg":"#F8FAFC","fg":"#065F46","b":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"مصرف الإنماء","b":true},{"c":"C7","v":"مرابحة بالأسهم ونقل ملكية فوري","fg":"#1E293B"},{"c":"D7","v":0.0455,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E7","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G7","v":0,"f":"=ROUND(PMT(D7/12, F7*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H7","v":-1350000,"f":"=(G7*F7*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I7","v":0,"f":"=G7*F7*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J7","v":"الترتيب #0 | أقل هامش ربح ثابت للمسكن الأول بدون مصاريف إدارية","f":"=\"الترتيب #\" & RANK(H7, $H$5:$H$14, 1) & \" | \" & \"أقل هامش ربح ثابت للمسكن الأول بدون مصاريف إدارية\"","fg":"#065F46","b":true}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"بنك الرياض","bg":"#F8FAFC","b":true},{"c":"C8","v":"مرابحة وإجارة تمويلية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":0.048,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E8","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G8","v":0,"f":"=ROUND(PMT(D8/12, F8*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H8","v":-1350000,"f":"=(G8*F8*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I8","v":0,"f":"=G8*F8*12","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J8","v":"الترتيب #0 | إعفاء من الأقساط في حال العجز الطبي","f":"=\"الترتيب #\" & RANK(H8, $H$5:$H$14, 1) & \" | \" & \"إعفاء من الأقساط في حال العجز الطبي\"","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"بنك البلاد","b":true},{"c":"C9","v":"استصناع وتمويل بناء ذاتي","fg":"#1E293B"},{"c":"D9","v":0.0475,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E9","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G9","v":0,"f":"=ROUND(PMT(D9/12, F9*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H9","v":-1350000,"f":"=(G9*F9*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I9","v":0,"f":"=G9*F9*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J9","v":"الترتيب #0 | تسهيلات استثنائية لتمويل البناء الذاتي والمنشآت","f":"=\"الترتيب #\" & RANK(H9, $H$5:$H$14, 1) & \" | \" & \"تسهيلات استثنائية لتمويل البناء الذاتي والمنشآت\"","fg":"#1E293B"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"بنك الجزيرة","bg":"#F8FAFC","b":true},{"c":"C10","v":"مرابحة بيع آجل وإجارة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":0.0485,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E10","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G10","v":0,"f":"=ROUND(PMT(D10/12, F10*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H10","v":-1350000,"f":"=(G10*F10*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I10","v":0,"f":"=G10*F10*12","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J10","v":"الترتيب #0 | حلول تمويل التضامن بين أفراد الأسرة","f":"=\"الترتيب #\" & RANK(H10, $H$5:$H$14, 1) & \" | \" & \"حلول تمويل التضامن بين أفراد الأسرة\"","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"البنك السعودي الأول (SAB)","b":true},{"c":"C11","v":"تمويل مرابحة عقارية","fg":"#1E293B"},{"c":"D11","v":0.049,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E11","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G11","v":0,"f":"=ROUND(PMT(D11/12, F11*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H11","v":-1350000,"f":"=(G11*F11*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I11","v":0,"f":"=G11*F11*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J11","v":"الترتيب #0 | خصومات للتأمين التكافلي وإدارة الثروات","f":"=\"الترتيب #\" & RANK(H11, $H$5:$H$14, 1) & \" | \" & \"خصومات للتأمين التكافلي وإدارة الثروات\"","fg":"#1E293B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"البنك العربي الوطني (ANB)","bg":"#F8FAFC","b":true},{"c":"C12","v":"مرابحة عقارية بصك مستقل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D12","v":0.0495,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E12","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G12","v":0,"f":"=ROUND(PMT(D12/12, F12*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H12","v":-1350000,"f":"=(G12*F12*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I12","v":0,"f":"=G12*F12*12","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J12","v":"الترتيب #0 | برنامج تمويل الأراضي والقروض المشتركة","f":"=\"الترتيب #\" & RANK(H12, $H$5:$H$14, 1) & \" | \" & \"برنامج تمويل الأراضي والقروض المشتركة\"","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"بنك الإسكان والتعمير (مصر)","b":true},{"c":"C13","v":"تمويل عقاري متناقص الفائدة","fg":"#1E293B"},{"c":"D13","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E13","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G13","v":0,"f":"=ROUND(PMT(D13/12, F13*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H13","v":-1350000,"f":"=(G13*F13*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I13","v":0,"f":"=G13*F13*12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J13","v":"الترتيب #0 | مبادرة التمويل العقاري للبنك المركزي المصري","f":"=\"الترتيب #\" & RANK(H13, $H$5:$H$14, 1) & \" | \" & \"مبادرة التمويل العقاري للبنك المركزي المصري\"","fg":"#1E293B"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"بنك QNB الأهلي","bg":"#F8FAFC","b":true},{"c":"C14","v":"تمويل عقاري تجاري وسكني","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D14","v":0.085,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E14","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G14","v":0,"f":"=ROUND(PMT(D14/12, F14*12, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H14","v":-1350000,"f":"=(G14*F14*12)-لوحة_التحكم_وحاسبة_التمويل!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I14","v":0,"f":"=G14*F14*12","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J14","v":"الترتيب #0 | تمويل الوحدات الجاهزة وإعادة التمويل العقاري","f":"=\"الترتيب #\" & RANK(H14, $H$5:$H$14, 1) & \" | \" & \"تمويل الوحدات الجاهزة وإعادة التمويل العقاري\"","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"—","bg":"#E2E8F0","al":"center"},{"c":"B15","v":"المتوسط العام للسوق المصرفي","bg":"#E2E8F0","b":true},{"c":"C15","v":"عروض تمويلية تنافسية","bg":"#E2E8F0","fg":"#64748B","al":"center"},{"c":"D15","v":0.05465,"f":"=AVERAGE(D5:D14)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.00%"},{"c":"E15","v":0.115,"f":"=AVERAGE(E5:E14)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":24,"f":"=AVERAGE(F5:F14)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0"},{"c":"G15","v":0,"f":"=AVERAGE(G5:G14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H15","v":-1350000,"f":"=AVERAGE(H5:H14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I15","v":0,"f":"=AVERAGE(I5:I14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J15","v":"مؤشر المقارنة القياسي (Benchmark)","bg":"#E2E8F0","fg":"#64748B"}]}]},{"name":"جدول_استهلاك_الأقساط","maxRow":140,"maxCol":11,"colWidths":[12.0,14.0,20.0,22.0,20.0,13.0,18.0,20.0,22.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الاستهلاك المالي الشامل للأقساط الشهرية وسداد أصل التمويل (360 شهراً / 30 سنة)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"جدول استهلاك تفصيلي شهري يوضح توزيع القسط بين أصل الدين (PPMT) وهامش الربح المصرفي (IPMT) ومبلغ الدعم السكني والرصيد المتبقي","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":13.9,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم الشهر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"السنة التعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"رصيد أول المدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"القسط الشهري الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المسدد من أصل الدين","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المسدد من هامش الربح","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"قسط التأمين التكافلي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الدعم السكني المحول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"القسط الصافي على العميل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"رصيد آخر المدة المتبقي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"نسبة السداد التراكمية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":1,"f":"=INT((A5-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C5","v":1350000,"f":"=لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D5","v":393.75,"f":"=IF(C5>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G5, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E5","v":0,"f":"=IF(A5<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A5, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F5","v":0,"f":"=IF(A5<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A5, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G5","v":393.75,"f":"=IF(A5<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H5","v":1979,"f":"=IF(A5<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I5","v":-1585.25,"f":"=D5-H5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J5","v":1350000,"f":"=MAX(0, ROUND(C5-E5, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K5","v":0,"f":"=MIN(1, SUM($E$5:E5)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":1,"f":"=INT((A6-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C6","v":1350000,"f":"=J5","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D6","v":393.75,"f":"=IF(C6>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E6","v":0,"f":"=IF(A6<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A6, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F6","v":0,"f":"=IF(A6<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A6, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G6","v":393.75,"f":"=IF(A6<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H6","v":1979,"f":"=IF(A6<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I6","v":-1585.25,"f":"=D6-H6","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J6","v":1350000,"f":"=MAX(0, ROUND(C6-E6, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K6","v":0,"f":"=MIN(1, SUM($E$5:E6)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":1,"f":"=INT((A7-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C7","v":1350000,"f":"=J6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D7","v":393.75,"f":"=IF(C7>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G7, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E7","v":0,"f":"=IF(A7<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A7, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F7","v":0,"f":"=IF(A7<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A7, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G7","v":393.75,"f":"=IF(A7<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H7","v":1979,"f":"=IF(A7<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I7","v":-1585.25,"f":"=D7-H7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J7","v":1350000,"f":"=MAX(0, ROUND(C7-E7, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K7","v":0,"f":"=MIN(1, SUM($E$5:E7)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":1,"f":"=INT((A8-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":1350000,"f":"=J7","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D8","v":393.75,"f":"=IF(C8>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E8","v":0,"f":"=IF(A8<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A8, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F8","v":0,"f":"=IF(A8<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A8, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G8","v":393.75,"f":"=IF(A8<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H8","v":1979,"f":"=IF(A8<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I8","v":-1585.25,"f":"=D8-H8","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J8","v":1350000,"f":"=MAX(0, ROUND(C8-E8, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K8","v":0,"f":"=MIN(1, SUM($E$5:E8)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":1,"f":"=INT((A9-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C9","v":1350000,"f":"=J8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D9","v":393.75,"f":"=IF(C9>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G9, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E9","v":0,"f":"=IF(A9<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A9, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F9","v":0,"f":"=IF(A9<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A9, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G9","v":393.75,"f":"=IF(A9<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H9","v":1979,"f":"=IF(A9<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I9","v":-1585.25,"f":"=D9-H9","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J9","v":1350000,"f":"=MAX(0, ROUND(C9-E9, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K9","v":0,"f":"=MIN(1, SUM($E$5:E9)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":1,"f":"=INT((A10-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":1350000,"f":"=J9","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D10","v":393.75,"f":"=IF(C10>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G10, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E10","v":0,"f":"=IF(A10<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A10, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F10","v":0,"f":"=IF(A10<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A10, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G10","v":393.75,"f":"=IF(A10<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H10","v":1979,"f":"=IF(A10<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I10","v":-1585.25,"f":"=D10-H10","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J10","v":1350000,"f":"=MAX(0, ROUND(C10-E10, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K10","v":0,"f":"=MIN(1, SUM($E$5:E10)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":1,"f":"=INT((A11-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C11","v":1350000,"f":"=J10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D11","v":393.75,"f":"=IF(C11>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G11, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E11","v":0,"f":"=IF(A11<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A11, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F11","v":0,"f":"=IF(A11<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A11, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G11","v":393.75,"f":"=IF(A11<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H11","v":1979,"f":"=IF(A11<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I11","v":-1585.25,"f":"=D11-H11","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J11","v":1350000,"f":"=MAX(0, ROUND(C11-E11, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K11","v":0,"f":"=MIN(1, SUM($E$5:E11)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":1,"f":"=INT((A12-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C12","v":1350000,"f":"=J11","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D12","v":393.75,"f":"=IF(C12>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G12, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E12","v":0,"f":"=IF(A12<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A12, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F12","v":0,"f":"=IF(A12<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A12, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G12","v":393.75,"f":"=IF(A12<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H12","v":1979,"f":"=IF(A12<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I12","v":-1585.25,"f":"=D12-H12","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J12","v":1350000,"f":"=MAX(0, ROUND(C12-E12, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K12","v":0,"f":"=MIN(1, SUM($E$5:E12)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":1,"f":"=INT((A13-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C13","v":1350000,"f":"=J12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D13","v":393.75,"f":"=IF(C13>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G13, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E13","v":0,"f":"=IF(A13<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A13, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F13","v":0,"f":"=IF(A13<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A13, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G13","v":393.75,"f":"=IF(A13<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H13","v":1979,"f":"=IF(A13<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I13","v":-1585.25,"f":"=D13-H13","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J13","v":1350000,"f":"=MAX(0, ROUND(C13-E13, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K13","v":0,"f":"=MIN(1, SUM($E$5:E13)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":1,"f":"=INT((A14-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C14","v":1350000,"f":"=J13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D14","v":393.75,"f":"=IF(C14>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G14, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E14","v":0,"f":"=IF(A14<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A14, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F14","v":0,"f":"=IF(A14<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A14, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G14","v":393.75,"f":"=IF(A14<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H14","v":1979,"f":"=IF(A14<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I14","v":-1585.25,"f":"=D14-H14","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J14","v":1350000,"f":"=MAX(0, ROUND(C14-E14, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K14","v":0,"f":"=MIN(1, SUM($E$5:E14)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":11,"b":true,"al":"center"},{"c":"B15","v":1,"f":"=INT((A15-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C15","v":1350000,"f":"=J14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D15","v":393.75,"f":"=IF(C15>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G15, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E15","v":0,"f":"=IF(A15<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A15, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F15","v":0,"f":"=IF(A15<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A15, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G15","v":393.75,"f":"=IF(A15<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H15","v":1979,"f":"=IF(A15<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I15","v":-1585.25,"f":"=D15-H15","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J15","v":1350000,"f":"=MAX(0, ROUND(C15-E15, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K15","v":0,"f":"=MIN(1, SUM($E$5:E15)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":12,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":1,"f":"=INT((A16-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C16","v":1350000,"f":"=J15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D16","v":393.75,"f":"=IF(C16>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G16, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E16","v":0,"f":"=IF(A16<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A16, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F16","v":0,"f":"=IF(A16<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A16, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G16","v":393.75,"f":"=IF(A16<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H16","v":1979,"f":"=IF(A16<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I16","v":-1585.25,"f":"=D16-H16","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J16","v":1350000,"f":"=MAX(0, ROUND(C16-E16, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K16","v":0,"f":"=MIN(1, SUM($E$5:E16)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":13,"b":true,"al":"center"},{"c":"B17","v":2,"f":"=INT((A17-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C17","v":1350000,"f":"=J16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D17","v":393.75,"f":"=IF(C17>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G17, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E17","v":0,"f":"=IF(A17<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A17, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F17","v":0,"f":"=IF(A17<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A17, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G17","v":393.75,"f":"=IF(A17<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H17","v":1979,"f":"=IF(A17<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I17","v":-1585.25,"f":"=D17-H17","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J17","v":1350000,"f":"=MAX(0, ROUND(C17-E17, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K17","v":0,"f":"=MIN(1, SUM($E$5:E17)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":14,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":2,"f":"=INT((A18-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C18","v":1350000,"f":"=J17","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D18","v":393.75,"f":"=IF(C18>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G18, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E18","v":0,"f":"=IF(A18<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A18, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F18","v":0,"f":"=IF(A18<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A18, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G18","v":393.75,"f":"=IF(A18<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H18","v":1979,"f":"=IF(A18<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I18","v":-1585.25,"f":"=D18-H18","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J18","v":1350000,"f":"=MAX(0, ROUND(C18-E18, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K18","v":0,"f":"=MIN(1, SUM($E$5:E18)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":15,"b":true,"al":"center"},{"c":"B19","v":2,"f":"=INT((A19-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C19","v":1350000,"f":"=J18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D19","v":393.75,"f":"=IF(C19>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G19, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E19","v":0,"f":"=IF(A19<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A19, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F19","v":0,"f":"=IF(A19<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A19, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G19","v":393.75,"f":"=IF(A19<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H19","v":1979,"f":"=IF(A19<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I19","v":-1585.25,"f":"=D19-H19","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J19","v":1350000,"f":"=MAX(0, ROUND(C19-E19, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K19","v":0,"f":"=MIN(1, SUM($E$5:E19)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":16,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":2,"f":"=INT((A20-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C20","v":1350000,"f":"=J19","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D20","v":393.75,"f":"=IF(C20>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E20","v":0,"f":"=IF(A20<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A20, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F20","v":0,"f":"=IF(A20<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A20, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G20","v":393.75,"f":"=IF(A20<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H20","v":1979,"f":"=IF(A20<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I20","v":-1585.25,"f":"=D20-H20","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J20","v":1350000,"f":"=MAX(0, ROUND(C20-E20, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K20","v":0,"f":"=MIN(1, SUM($E$5:E20)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":17,"b":true,"al":"center"},{"c":"B21","v":2,"f":"=INT((A21-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C21","v":1350000,"f":"=J20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D21","v":393.75,"f":"=IF(C21>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G21, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E21","v":0,"f":"=IF(A21<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A21, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F21","v":0,"f":"=IF(A21<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A21, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G21","v":393.75,"f":"=IF(A21<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H21","v":1979,"f":"=IF(A21<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I21","v":-1585.25,"f":"=D21-H21","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J21","v":1350000,"f":"=MAX(0, ROUND(C21-E21, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K21","v":0,"f":"=MIN(1, SUM($E$5:E21)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":18,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":2,"f":"=INT((A22-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C22","v":1350000,"f":"=J21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D22","v":393.75,"f":"=IF(C22>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E22","v":0,"f":"=IF(A22<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A22, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F22","v":0,"f":"=IF(A22<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A22, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G22","v":393.75,"f":"=IF(A22<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H22","v":1979,"f":"=IF(A22<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I22","v":-1585.25,"f":"=D22-H22","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J22","v":1350000,"f":"=MAX(0, ROUND(C22-E22, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K22","v":0,"f":"=MIN(1, SUM($E$5:E22)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":19,"b":true,"al":"center"},{"c":"B23","v":2,"f":"=INT((A23-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C23","v":1350000,"f":"=J22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D23","v":393.75,"f":"=IF(C23>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G23, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E23","v":0,"f":"=IF(A23<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A23, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F23","v":0,"f":"=IF(A23<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A23, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G23","v":393.75,"f":"=IF(A23<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H23","v":1979,"f":"=IF(A23<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I23","v":-1585.25,"f":"=D23-H23","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J23","v":1350000,"f":"=MAX(0, ROUND(C23-E23, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K23","v":0,"f":"=MIN(1, SUM($E$5:E23)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":20,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":2,"f":"=INT((A24-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C24","v":1350000,"f":"=J23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D24","v":393.75,"f":"=IF(C24>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G24, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E24","v":0,"f":"=IF(A24<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A24, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F24","v":0,"f":"=IF(A24<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A24, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G24","v":393.75,"f":"=IF(A24<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H24","v":1979,"f":"=IF(A24<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I24","v":-1585.25,"f":"=D24-H24","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J24","v":1350000,"f":"=MAX(0, ROUND(C24-E24, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K24","v":0,"f":"=MIN(1, SUM($E$5:E24)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":21,"b":true,"al":"center"},{"c":"B25","v":2,"f":"=INT((A25-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C25","v":1350000,"f":"=J24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D25","v":393.75,"f":"=IF(C25>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G25, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E25","v":0,"f":"=IF(A25<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A25, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F25","v":0,"f":"=IF(A25<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A25, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G25","v":393.75,"f":"=IF(A25<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H25","v":1979,"f":"=IF(A25<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I25","v":-1585.25,"f":"=D25-H25","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J25","v":1350000,"f":"=MAX(0, ROUND(C25-E25, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K25","v":0,"f":"=MIN(1, SUM($E$5:E25)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":22,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":2,"f":"=INT((A26-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C26","v":1350000,"f":"=J25","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D26","v":393.75,"f":"=IF(C26>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G26, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E26","v":0,"f":"=IF(A26<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A26, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F26","v":0,"f":"=IF(A26<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A26, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G26","v":393.75,"f":"=IF(A26<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H26","v":1979,"f":"=IF(A26<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I26","v":-1585.25,"f":"=D26-H26","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J26","v":1350000,"f":"=MAX(0, ROUND(C26-E26, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K26","v":0,"f":"=MIN(1, SUM($E$5:E26)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":23,"b":true,"al":"center"},{"c":"B27","v":2,"f":"=INT((A27-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C27","v":1350000,"f":"=J26","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D27","v":393.75,"f":"=IF(C27>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G27, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E27","v":0,"f":"=IF(A27<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A27, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F27","v":0,"f":"=IF(A27<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A27, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G27","v":393.75,"f":"=IF(A27<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H27","v":1979,"f":"=IF(A27<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I27","v":-1585.25,"f":"=D27-H27","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J27","v":1350000,"f":"=MAX(0, ROUND(C27-E27, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K27","v":0,"f":"=MIN(1, SUM($E$5:E27)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":24,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":2,"f":"=INT((A28-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C28","v":1350000,"f":"=J27","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D28","v":393.75,"f":"=IF(C28>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G28, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E28","v":0,"f":"=IF(A28<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A28, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F28","v":0,"f":"=IF(A28<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A28, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G28","v":393.75,"f":"=IF(A28<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H28","v":1979,"f":"=IF(A28<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I28","v":-1585.25,"f":"=D28-H28","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J28","v":1350000,"f":"=MAX(0, ROUND(C28-E28, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K28","v":0,"f":"=MIN(1, SUM($E$5:E28)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":25,"b":true,"al":"center"},{"c":"B29","v":3,"f":"=INT((A29-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C29","v":1350000,"f":"=J28","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D29","v":393.75,"f":"=IF(C29>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G29, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E29","v":0,"f":"=IF(A29<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A29, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F29","v":0,"f":"=IF(A29<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A29, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G29","v":393.75,"f":"=IF(A29<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H29","v":1979,"f":"=IF(A29<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I29","v":-1585.25,"f":"=D29-H29","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J29","v":1350000,"f":"=MAX(0, ROUND(C29-E29, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K29","v":0,"f":"=MIN(1, SUM($E$5:E29)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":26,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":3,"f":"=INT((A30-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C30","v":1350000,"f":"=J29","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D30","v":393.75,"f":"=IF(C30>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G30, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E30","v":0,"f":"=IF(A30<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A30, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F30","v":0,"f":"=IF(A30<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A30, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G30","v":393.75,"f":"=IF(A30<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H30","v":1979,"f":"=IF(A30<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I30","v":-1585.25,"f":"=D30-H30","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J30","v":1350000,"f":"=MAX(0, ROUND(C30-E30, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K30","v":0,"f":"=MIN(1, SUM($E$5:E30)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":27,"b":true,"al":"center"},{"c":"B31","v":3,"f":"=INT((A31-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C31","v":1350000,"f":"=J30","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D31","v":393.75,"f":"=IF(C31>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G31, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E31","v":0,"f":"=IF(A31<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A31, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F31","v":0,"f":"=IF(A31<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A31, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G31","v":393.75,"f":"=IF(A31<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H31","v":1979,"f":"=IF(A31<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I31","v":-1585.25,"f":"=D31-H31","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J31","v":1350000,"f":"=MAX(0, ROUND(C31-E31, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K31","v":0,"f":"=MIN(1, SUM($E$5:E31)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":28,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B32","v":3,"f":"=INT((A32-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C32","v":1350000,"f":"=J31","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D32","v":393.75,"f":"=IF(C32>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G32, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E32","v":0,"f":"=IF(A32<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A32, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F32","v":0,"f":"=IF(A32<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A32, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G32","v":393.75,"f":"=IF(A32<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H32","v":1979,"f":"=IF(A32<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I32","v":-1585.25,"f":"=D32-H32","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J32","v":1350000,"f":"=MAX(0, ROUND(C32-E32, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K32","v":0,"f":"=MIN(1, SUM($E$5:E32)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":29,"b":true,"al":"center"},{"c":"B33","v":3,"f":"=INT((A33-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C33","v":1350000,"f":"=J32","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D33","v":393.75,"f":"=IF(C33>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G33, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E33","v":0,"f":"=IF(A33<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A33, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F33","v":0,"f":"=IF(A33<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A33, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G33","v":393.75,"f":"=IF(A33<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H33","v":1979,"f":"=IF(A33<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I33","v":-1585.25,"f":"=D33-H33","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J33","v":1350000,"f":"=MAX(0, ROUND(C33-E33, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K33","v":0,"f":"=MIN(1, SUM($E$5:E33)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":30,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B34","v":3,"f":"=INT((A34-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C34","v":1350000,"f":"=J33","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D34","v":393.75,"f":"=IF(C34>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G34, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E34","v":0,"f":"=IF(A34<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A34, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F34","v":0,"f":"=IF(A34<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A34, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G34","v":393.75,"f":"=IF(A34<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H34","v":1979,"f":"=IF(A34<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I34","v":-1585.25,"f":"=D34-H34","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J34","v":1350000,"f":"=MAX(0, ROUND(C34-E34, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K34","v":0,"f":"=MIN(1, SUM($E$5:E34)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":35,"h":34.0,"cells":[{"c":"A35","v":31,"b":true,"al":"center"},{"c":"B35","v":3,"f":"=INT((A35-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C35","v":1350000,"f":"=J34","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D35","v":393.75,"f":"=IF(C35>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G35, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E35","v":0,"f":"=IF(A35<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A35, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F35","v":0,"f":"=IF(A35<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A35, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G35","v":393.75,"f":"=IF(A35<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H35","v":1979,"f":"=IF(A35<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I35","v":-1585.25,"f":"=D35-H35","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J35","v":1350000,"f":"=MAX(0, ROUND(C35-E35, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K35","v":0,"f":"=MIN(1, SUM($E$5:E35)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":36,"h":34.0,"cells":[{"c":"A36","v":32,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B36","v":3,"f":"=INT((A36-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C36","v":1350000,"f":"=J35","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D36","v":393.75,"f":"=IF(C36>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G36, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E36","v":0,"f":"=IF(A36<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A36, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F36","v":0,"f":"=IF(A36<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A36, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G36","v":393.75,"f":"=IF(A36<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H36","v":1979,"f":"=IF(A36<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I36","v":-1585.25,"f":"=D36-H36","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J36","v":1350000,"f":"=MAX(0, ROUND(C36-E36, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K36","v":0,"f":"=MIN(1, SUM($E$5:E36)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":37,"h":34.0,"cells":[{"c":"A37","v":33,"b":true,"al":"center"},{"c":"B37","v":3,"f":"=INT((A37-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C37","v":1350000,"f":"=J36","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D37","v":393.75,"f":"=IF(C37>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G37, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E37","v":0,"f":"=IF(A37<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A37, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F37","v":0,"f":"=IF(A37<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A37, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G37","v":393.75,"f":"=IF(A37<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H37","v":1979,"f":"=IF(A37<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I37","v":-1585.25,"f":"=D37-H37","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J37","v":1350000,"f":"=MAX(0, ROUND(C37-E37, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K37","v":0,"f":"=MIN(1, SUM($E$5:E37)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":38,"h":34.0,"cells":[{"c":"A38","v":34,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B38","v":3,"f":"=INT((A38-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C38","v":1350000,"f":"=J37","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D38","v":393.75,"f":"=IF(C38>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G38, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E38","v":0,"f":"=IF(A38<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A38, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F38","v":0,"f":"=IF(A38<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A38, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G38","v":393.75,"f":"=IF(A38<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H38","v":1979,"f":"=IF(A38<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I38","v":-1585.25,"f":"=D38-H38","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J38","v":1350000,"f":"=MAX(0, ROUND(C38-E38, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K38","v":0,"f":"=MIN(1, SUM($E$5:E38)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":39,"h":34.0,"cells":[{"c":"A39","v":35,"b":true,"al":"center"},{"c":"B39","v":3,"f":"=INT((A39-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C39","v":1350000,"f":"=J38","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D39","v":393.75,"f":"=IF(C39>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G39, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E39","v":0,"f":"=IF(A39<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A39, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F39","v":0,"f":"=IF(A39<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A39, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G39","v":393.75,"f":"=IF(A39<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H39","v":1979,"f":"=IF(A39<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I39","v":-1585.25,"f":"=D39-H39","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J39","v":1350000,"f":"=MAX(0, ROUND(C39-E39, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K39","v":0,"f":"=MIN(1, SUM($E$5:E39)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":40,"h":34.0,"cells":[{"c":"A40","v":36,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B40","v":3,"f":"=INT((A40-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C40","v":1350000,"f":"=J39","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D40","v":393.75,"f":"=IF(C40>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G40, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E40","v":0,"f":"=IF(A40<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A40, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F40","v":0,"f":"=IF(A40<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A40, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G40","v":393.75,"f":"=IF(A40<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H40","v":1979,"f":"=IF(A40<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I40","v":-1585.25,"f":"=D40-H40","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J40","v":1350000,"f":"=MAX(0, ROUND(C40-E40, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K40","v":0,"f":"=MIN(1, SUM($E$5:E40)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":41,"h":34.0,"cells":[{"c":"A41","v":37,"b":true,"al":"center"},{"c":"B41","v":4,"f":"=INT((A41-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C41","v":1350000,"f":"=J40","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D41","v":393.75,"f":"=IF(C41>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G41, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E41","v":0,"f":"=IF(A41<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A41, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F41","v":0,"f":"=IF(A41<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A41, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G41","v":393.75,"f":"=IF(A41<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H41","v":1979,"f":"=IF(A41<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I41","v":-1585.25,"f":"=D41-H41","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J41","v":1350000,"f":"=MAX(0, ROUND(C41-E41, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K41","v":0,"f":"=MIN(1, SUM($E$5:E41)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":42,"h":34.0,"cells":[{"c":"A42","v":38,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B42","v":4,"f":"=INT((A42-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C42","v":1350000,"f":"=J41","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D42","v":393.75,"f":"=IF(C42>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G42, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E42","v":0,"f":"=IF(A42<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A42, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F42","v":0,"f":"=IF(A42<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A42, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G42","v":393.75,"f":"=IF(A42<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H42","v":1979,"f":"=IF(A42<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I42","v":-1585.25,"f":"=D42-H42","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J42","v":1350000,"f":"=MAX(0, ROUND(C42-E42, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K42","v":0,"f":"=MIN(1, SUM($E$5:E42)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":43,"h":34.0,"cells":[{"c":"A43","v":39,"b":true,"al":"center"},{"c":"B43","v":4,"f":"=INT((A43-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C43","v":1350000,"f":"=J42","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D43","v":393.75,"f":"=IF(C43>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G43, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E43","v":0,"f":"=IF(A43<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A43, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F43","v":0,"f":"=IF(A43<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A43, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G43","v":393.75,"f":"=IF(A43<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H43","v":1979,"f":"=IF(A43<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I43","v":-1585.25,"f":"=D43-H43","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J43","v":1350000,"f":"=MAX(0, ROUND(C43-E43, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K43","v":0,"f":"=MIN(1, SUM($E$5:E43)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":44,"h":34.0,"cells":[{"c":"A44","v":40,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B44","v":4,"f":"=INT((A44-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C44","v":1350000,"f":"=J43","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D44","v":393.75,"f":"=IF(C44>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G44, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E44","v":0,"f":"=IF(A44<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A44, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F44","v":0,"f":"=IF(A44<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A44, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G44","v":393.75,"f":"=IF(A44<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H44","v":1979,"f":"=IF(A44<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I44","v":-1585.25,"f":"=D44-H44","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J44","v":1350000,"f":"=MAX(0, ROUND(C44-E44, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K44","v":0,"f":"=MIN(1, SUM($E$5:E44)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":45,"h":34.0,"cells":[{"c":"A45","v":41,"b":true,"al":"center"},{"c":"B45","v":4,"f":"=INT((A45-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C45","v":1350000,"f":"=J44","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D45","v":393.75,"f":"=IF(C45>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G45, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E45","v":0,"f":"=IF(A45<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A45, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F45","v":0,"f":"=IF(A45<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A45, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G45","v":393.75,"f":"=IF(A45<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H45","v":1979,"f":"=IF(A45<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I45","v":-1585.25,"f":"=D45-H45","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J45","v":1350000,"f":"=MAX(0, ROUND(C45-E45, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K45","v":0,"f":"=MIN(1, SUM($E$5:E45)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":46,"h":34.0,"cells":[{"c":"A46","v":42,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B46","v":4,"f":"=INT((A46-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C46","v":1350000,"f":"=J45","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D46","v":393.75,"f":"=IF(C46>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G46, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E46","v":0,"f":"=IF(A46<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A46, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F46","v":0,"f":"=IF(A46<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A46, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G46","v":393.75,"f":"=IF(A46<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H46","v":1979,"f":"=IF(A46<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I46","v":-1585.25,"f":"=D46-H46","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J46","v":1350000,"f":"=MAX(0, ROUND(C46-E46, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K46","v":0,"f":"=MIN(1, SUM($E$5:E46)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":47,"h":34.0,"cells":[{"c":"A47","v":43,"b":true,"al":"center"},{"c":"B47","v":4,"f":"=INT((A47-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C47","v":1350000,"f":"=J46","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D47","v":393.75,"f":"=IF(C47>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G47, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E47","v":0,"f":"=IF(A47<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A47, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F47","v":0,"f":"=IF(A47<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A47, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G47","v":393.75,"f":"=IF(A47<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H47","v":1979,"f":"=IF(A47<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I47","v":-1585.25,"f":"=D47-H47","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J47","v":1350000,"f":"=MAX(0, ROUND(C47-E47, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K47","v":0,"f":"=MIN(1, SUM($E$5:E47)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":48,"h":34.0,"cells":[{"c":"A48","v":44,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B48","v":4,"f":"=INT((A48-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C48","v":1350000,"f":"=J47","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D48","v":393.75,"f":"=IF(C48>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G48, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E48","v":0,"f":"=IF(A48<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A48, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F48","v":0,"f":"=IF(A48<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A48, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G48","v":393.75,"f":"=IF(A48<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H48","v":1979,"f":"=IF(A48<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I48","v":-1585.25,"f":"=D48-H48","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J48","v":1350000,"f":"=MAX(0, ROUND(C48-E48, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K48","v":0,"f":"=MIN(1, SUM($E$5:E48)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":49,"h":34.0,"cells":[{"c":"A49","v":45,"b":true,"al":"center"},{"c":"B49","v":4,"f":"=INT((A49-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C49","v":1350000,"f":"=J48","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D49","v":393.75,"f":"=IF(C49>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G49, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E49","v":0,"f":"=IF(A49<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A49, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F49","v":0,"f":"=IF(A49<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A49, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G49","v":393.75,"f":"=IF(A49<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H49","v":1979,"f":"=IF(A49<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I49","v":-1585.25,"f":"=D49-H49","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J49","v":1350000,"f":"=MAX(0, ROUND(C49-E49, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K49","v":0,"f":"=MIN(1, SUM($E$5:E49)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":50,"h":34.0,"cells":[{"c":"A50","v":46,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B50","v":4,"f":"=INT((A50-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C50","v":1350000,"f":"=J49","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D50","v":393.75,"f":"=IF(C50>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G50, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E50","v":0,"f":"=IF(A50<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A50, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F50","v":0,"f":"=IF(A50<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A50, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G50","v":393.75,"f":"=IF(A50<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H50","v":1979,"f":"=IF(A50<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I50","v":-1585.25,"f":"=D50-H50","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J50","v":1350000,"f":"=MAX(0, ROUND(C50-E50, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K50","v":0,"f":"=MIN(1, SUM($E$5:E50)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":51,"h":34.0,"cells":[{"c":"A51","v":47,"b":true,"al":"center"},{"c":"B51","v":4,"f":"=INT((A51-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C51","v":1350000,"f":"=J50","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D51","v":393.75,"f":"=IF(C51>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G51, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E51","v":0,"f":"=IF(A51<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A51, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F51","v":0,"f":"=IF(A51<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A51, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G51","v":393.75,"f":"=IF(A51<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H51","v":1979,"f":"=IF(A51<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I51","v":-1585.25,"f":"=D51-H51","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J51","v":1350000,"f":"=MAX(0, ROUND(C51-E51, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K51","v":0,"f":"=MIN(1, SUM($E$5:E51)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":52,"h":34.0,"cells":[{"c":"A52","v":48,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B52","v":4,"f":"=INT((A52-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C52","v":1350000,"f":"=J51","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D52","v":393.75,"f":"=IF(C52>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G52, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E52","v":0,"f":"=IF(A52<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A52, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F52","v":0,"f":"=IF(A52<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A52, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G52","v":393.75,"f":"=IF(A52<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H52","v":1979,"f":"=IF(A52<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I52","v":-1585.25,"f":"=D52-H52","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J52","v":1350000,"f":"=MAX(0, ROUND(C52-E52, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K52","v":0,"f":"=MIN(1, SUM($E$5:E52)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":53,"h":34.0,"cells":[{"c":"A53","v":49,"b":true,"al":"center"},{"c":"B53","v":5,"f":"=INT((A53-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C53","v":1350000,"f":"=J52","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D53","v":393.75,"f":"=IF(C53>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G53, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E53","v":0,"f":"=IF(A53<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A53, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F53","v":0,"f":"=IF(A53<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A53, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G53","v":393.75,"f":"=IF(A53<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H53","v":1979,"f":"=IF(A53<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I53","v":-1585.25,"f":"=D53-H53","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J53","v":1350000,"f":"=MAX(0, ROUND(C53-E53, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K53","v":0,"f":"=MIN(1, SUM($E$5:E53)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":54,"h":34.0,"cells":[{"c":"A54","v":50,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B54","v":5,"f":"=INT((A54-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C54","v":1350000,"f":"=J53","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D54","v":393.75,"f":"=IF(C54>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G54, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E54","v":0,"f":"=IF(A54<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A54, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F54","v":0,"f":"=IF(A54<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A54, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G54","v":393.75,"f":"=IF(A54<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H54","v":1979,"f":"=IF(A54<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I54","v":-1585.25,"f":"=D54-H54","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J54","v":1350000,"f":"=MAX(0, ROUND(C54-E54, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K54","v":0,"f":"=MIN(1, SUM($E$5:E54)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":55,"h":34.0,"cells":[{"c":"A55","v":51,"b":true,"al":"center"},{"c":"B55","v":5,"f":"=INT((A55-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C55","v":1350000,"f":"=J54","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D55","v":393.75,"f":"=IF(C55>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G55, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E55","v":0,"f":"=IF(A55<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A55, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F55","v":0,"f":"=IF(A55<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A55, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G55","v":393.75,"f":"=IF(A55<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H55","v":1979,"f":"=IF(A55<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I55","v":-1585.25,"f":"=D55-H55","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J55","v":1350000,"f":"=MAX(0, ROUND(C55-E55, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K55","v":0,"f":"=MIN(1, SUM($E$5:E55)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":56,"h":34.0,"cells":[{"c":"A56","v":52,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B56","v":5,"f":"=INT((A56-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C56","v":1350000,"f":"=J55","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D56","v":393.75,"f":"=IF(C56>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G56, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E56","v":0,"f":"=IF(A56<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A56, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F56","v":0,"f":"=IF(A56<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A56, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G56","v":393.75,"f":"=IF(A56<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H56","v":1979,"f":"=IF(A56<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I56","v":-1585.25,"f":"=D56-H56","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J56","v":1350000,"f":"=MAX(0, ROUND(C56-E56, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K56","v":0,"f":"=MIN(1, SUM($E$5:E56)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":57,"h":34.0,"cells":[{"c":"A57","v":53,"b":true,"al":"center"},{"c":"B57","v":5,"f":"=INT((A57-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C57","v":1350000,"f":"=J56","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D57","v":393.75,"f":"=IF(C57>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G57, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E57","v":0,"f":"=IF(A57<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A57, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F57","v":0,"f":"=IF(A57<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A57, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G57","v":393.75,"f":"=IF(A57<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H57","v":1979,"f":"=IF(A57<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I57","v":-1585.25,"f":"=D57-H57","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J57","v":1350000,"f":"=MAX(0, ROUND(C57-E57, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K57","v":0,"f":"=MIN(1, SUM($E$5:E57)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":58,"h":34.0,"cells":[{"c":"A58","v":54,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B58","v":5,"f":"=INT((A58-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C58","v":1350000,"f":"=J57","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D58","v":393.75,"f":"=IF(C58>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G58, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E58","v":0,"f":"=IF(A58<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A58, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F58","v":0,"f":"=IF(A58<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A58, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G58","v":393.75,"f":"=IF(A58<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H58","v":1979,"f":"=IF(A58<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I58","v":-1585.25,"f":"=D58-H58","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J58","v":1350000,"f":"=MAX(0, ROUND(C58-E58, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K58","v":0,"f":"=MIN(1, SUM($E$5:E58)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":59,"h":34.0,"cells":[{"c":"A59","v":55,"b":true,"al":"center"},{"c":"B59","v":5,"f":"=INT((A59-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C59","v":1350000,"f":"=J58","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D59","v":393.75,"f":"=IF(C59>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G59, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E59","v":0,"f":"=IF(A59<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A59, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F59","v":0,"f":"=IF(A59<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A59, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G59","v":393.75,"f":"=IF(A59<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H59","v":1979,"f":"=IF(A59<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I59","v":-1585.25,"f":"=D59-H59","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J59","v":1350000,"f":"=MAX(0, ROUND(C59-E59, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K59","v":0,"f":"=MIN(1, SUM($E$5:E59)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":60,"h":34.0,"cells":[{"c":"A60","v":56,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B60","v":5,"f":"=INT((A60-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C60","v":1350000,"f":"=J59","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D60","v":393.75,"f":"=IF(C60>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G60, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E60","v":0,"f":"=IF(A60<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A60, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F60","v":0,"f":"=IF(A60<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A60, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G60","v":393.75,"f":"=IF(A60<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H60","v":1979,"f":"=IF(A60<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I60","v":-1585.25,"f":"=D60-H60","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J60","v":1350000,"f":"=MAX(0, ROUND(C60-E60, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K60","v":0,"f":"=MIN(1, SUM($E$5:E60)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":61,"h":34.0,"cells":[{"c":"A61","v":57,"b":true,"al":"center"},{"c":"B61","v":5,"f":"=INT((A61-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C61","v":1350000,"f":"=J60","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D61","v":393.75,"f":"=IF(C61>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G61, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E61","v":0,"f":"=IF(A61<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A61, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F61","v":0,"f":"=IF(A61<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A61, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G61","v":393.75,"f":"=IF(A61<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H61","v":1979,"f":"=IF(A61<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I61","v":-1585.25,"f":"=D61-H61","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J61","v":1350000,"f":"=MAX(0, ROUND(C61-E61, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K61","v":0,"f":"=MIN(1, SUM($E$5:E61)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":62,"h":34.0,"cells":[{"c":"A62","v":58,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B62","v":5,"f":"=INT((A62-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C62","v":1350000,"f":"=J61","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D62","v":393.75,"f":"=IF(C62>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G62, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E62","v":0,"f":"=IF(A62<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A62, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F62","v":0,"f":"=IF(A62<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A62, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G62","v":393.75,"f":"=IF(A62<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H62","v":1979,"f":"=IF(A62<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I62","v":-1585.25,"f":"=D62-H62","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J62","v":1350000,"f":"=MAX(0, ROUND(C62-E62, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K62","v":0,"f":"=MIN(1, SUM($E$5:E62)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":63,"h":34.0,"cells":[{"c":"A63","v":59,"b":true,"al":"center"},{"c":"B63","v":5,"f":"=INT((A63-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C63","v":1350000,"f":"=J62","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D63","v":393.75,"f":"=IF(C63>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G63, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E63","v":0,"f":"=IF(A63<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A63, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F63","v":0,"f":"=IF(A63<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A63, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G63","v":393.75,"f":"=IF(A63<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H63","v":1979,"f":"=IF(A63<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I63","v":-1585.25,"f":"=D63-H63","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J63","v":1350000,"f":"=MAX(0, ROUND(C63-E63, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K63","v":0,"f":"=MIN(1, SUM($E$5:E63)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":64,"h":34.0,"cells":[{"c":"A64","v":60,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B64","v":5,"f":"=INT((A64-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C64","v":1350000,"f":"=J63","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D64","v":393.75,"f":"=IF(C64>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G64, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E64","v":0,"f":"=IF(A64<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A64, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F64","v":0,"f":"=IF(A64<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A64, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G64","v":393.75,"f":"=IF(A64<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H64","v":1979,"f":"=IF(A64<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I64","v":-1585.25,"f":"=D64-H64","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J64","v":1350000,"f":"=MAX(0, ROUND(C64-E64, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K64","v":0,"f":"=MIN(1, SUM($E$5:E64)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":65,"h":34.0,"cells":[{"c":"A65","v":61,"b":true,"al":"center"},{"c":"B65","v":6,"f":"=INT((A65-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C65","v":1350000,"f":"=J64","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D65","v":393.75,"f":"=IF(C65>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G65, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E65","v":0,"f":"=IF(A65<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A65, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F65","v":0,"f":"=IF(A65<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A65, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G65","v":393.75,"f":"=IF(A65<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H65","v":1979,"f":"=IF(A65<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I65","v":-1585.25,"f":"=D65-H65","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J65","v":1350000,"f":"=MAX(0, ROUND(C65-E65, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K65","v":0,"f":"=MIN(1, SUM($E$5:E65)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":66,"h":34.0,"cells":[{"c":"A66","v":62,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B66","v":6,"f":"=INT((A66-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C66","v":1350000,"f":"=J65","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D66","v":393.75,"f":"=IF(C66>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G66, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E66","v":0,"f":"=IF(A66<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A66, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F66","v":0,"f":"=IF(A66<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A66, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G66","v":393.75,"f":"=IF(A66<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H66","v":1979,"f":"=IF(A66<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I66","v":-1585.25,"f":"=D66-H66","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J66","v":1350000,"f":"=MAX(0, ROUND(C66-E66, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K66","v":0,"f":"=MIN(1, SUM($E$5:E66)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":67,"h":34.0,"cells":[{"c":"A67","v":63,"b":true,"al":"center"},{"c":"B67","v":6,"f":"=INT((A67-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C67","v":1350000,"f":"=J66","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D67","v":393.75,"f":"=IF(C67>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G67, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E67","v":0,"f":"=IF(A67<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A67, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F67","v":0,"f":"=IF(A67<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A67, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G67","v":393.75,"f":"=IF(A67<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H67","v":1979,"f":"=IF(A67<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I67","v":-1585.25,"f":"=D67-H67","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J67","v":1350000,"f":"=MAX(0, ROUND(C67-E67, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K67","v":0,"f":"=MIN(1, SUM($E$5:E67)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":68,"h":34.0,"cells":[{"c":"A68","v":64,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B68","v":6,"f":"=INT((A68-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C68","v":1350000,"f":"=J67","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D68","v":393.75,"f":"=IF(C68>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G68, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E68","v":0,"f":"=IF(A68<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A68, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F68","v":0,"f":"=IF(A68<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A68, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G68","v":393.75,"f":"=IF(A68<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H68","v":1979,"f":"=IF(A68<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I68","v":-1585.25,"f":"=D68-H68","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J68","v":1350000,"f":"=MAX(0, ROUND(C68-E68, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K68","v":0,"f":"=MIN(1, SUM($E$5:E68)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":69,"h":34.0,"cells":[{"c":"A69","v":65,"b":true,"al":"center"},{"c":"B69","v":6,"f":"=INT((A69-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C69","v":1350000,"f":"=J68","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D69","v":393.75,"f":"=IF(C69>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G69, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E69","v":0,"f":"=IF(A69<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A69, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F69","v":0,"f":"=IF(A69<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A69, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G69","v":393.75,"f":"=IF(A69<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H69","v":1979,"f":"=IF(A69<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I69","v":-1585.25,"f":"=D69-H69","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J69","v":1350000,"f":"=MAX(0, ROUND(C69-E69, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K69","v":0,"f":"=MIN(1, SUM($E$5:E69)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":70,"h":34.0,"cells":[{"c":"A70","v":66,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B70","v":6,"f":"=INT((A70-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C70","v":1350000,"f":"=J69","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D70","v":393.75,"f":"=IF(C70>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G70, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E70","v":0,"f":"=IF(A70<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A70, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F70","v":0,"f":"=IF(A70<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A70, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G70","v":393.75,"f":"=IF(A70<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H70","v":1979,"f":"=IF(A70<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I70","v":-1585.25,"f":"=D70-H70","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J70","v":1350000,"f":"=MAX(0, ROUND(C70-E70, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K70","v":0,"f":"=MIN(1, SUM($E$5:E70)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":71,"h":34.0,"cells":[{"c":"A71","v":67,"b":true,"al":"center"},{"c":"B71","v":6,"f":"=INT((A71-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C71","v":1350000,"f":"=J70","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D71","v":393.75,"f":"=IF(C71>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G71, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E71","v":0,"f":"=IF(A71<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A71, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F71","v":0,"f":"=IF(A71<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A71, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G71","v":393.75,"f":"=IF(A71<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H71","v":1979,"f":"=IF(A71<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I71","v":-1585.25,"f":"=D71-H71","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J71","v":1350000,"f":"=MAX(0, ROUND(C71-E71, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K71","v":0,"f":"=MIN(1, SUM($E$5:E71)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":72,"h":34.0,"cells":[{"c":"A72","v":68,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B72","v":6,"f":"=INT((A72-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C72","v":1350000,"f":"=J71","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D72","v":393.75,"f":"=IF(C72>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G72, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E72","v":0,"f":"=IF(A72<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A72, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F72","v":0,"f":"=IF(A72<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A72, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G72","v":393.75,"f":"=IF(A72<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H72","v":1979,"f":"=IF(A72<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I72","v":-1585.25,"f":"=D72-H72","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J72","v":1350000,"f":"=MAX(0, ROUND(C72-E72, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K72","v":0,"f":"=MIN(1, SUM($E$5:E72)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":73,"h":34.0,"cells":[{"c":"A73","v":69,"b":true,"al":"center"},{"c":"B73","v":6,"f":"=INT((A73-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C73","v":1350000,"f":"=J72","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D73","v":393.75,"f":"=IF(C73>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G73, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E73","v":0,"f":"=IF(A73<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A73, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F73","v":0,"f":"=IF(A73<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A73, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G73","v":393.75,"f":"=IF(A73<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H73","v":1979,"f":"=IF(A73<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I73","v":-1585.25,"f":"=D73-H73","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J73","v":1350000,"f":"=MAX(0, ROUND(C73-E73, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K73","v":0,"f":"=MIN(1, SUM($E$5:E73)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":74,"h":34.0,"cells":[{"c":"A74","v":70,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B74","v":6,"f":"=INT((A74-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C74","v":1350000,"f":"=J73","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D74","v":393.75,"f":"=IF(C74>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G74, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E74","v":0,"f":"=IF(A74<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A74, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F74","v":0,"f":"=IF(A74<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A74, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G74","v":393.75,"f":"=IF(A74<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H74","v":1979,"f":"=IF(A74<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I74","v":-1585.25,"f":"=D74-H74","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J74","v":1350000,"f":"=MAX(0, ROUND(C74-E74, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K74","v":0,"f":"=MIN(1, SUM($E$5:E74)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":75,"h":34.0,"cells":[{"c":"A75","v":71,"b":true,"al":"center"},{"c":"B75","v":6,"f":"=INT((A75-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C75","v":1350000,"f":"=J74","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D75","v":393.75,"f":"=IF(C75>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G75, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E75","v":0,"f":"=IF(A75<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A75, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F75","v":0,"f":"=IF(A75<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A75, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G75","v":393.75,"f":"=IF(A75<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H75","v":1979,"f":"=IF(A75<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I75","v":-1585.25,"f":"=D75-H75","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J75","v":1350000,"f":"=MAX(0, ROUND(C75-E75, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K75","v":0,"f":"=MIN(1, SUM($E$5:E75)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":76,"h":34.0,"cells":[{"c":"A76","v":72,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B76","v":6,"f":"=INT((A76-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C76","v":1350000,"f":"=J75","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D76","v":393.75,"f":"=IF(C76>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G76, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E76","v":0,"f":"=IF(A76<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A76, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F76","v":0,"f":"=IF(A76<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A76, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G76","v":393.75,"f":"=IF(A76<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H76","v":1979,"f":"=IF(A76<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I76","v":-1585.25,"f":"=D76-H76","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J76","v":1350000,"f":"=MAX(0, ROUND(C76-E76, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K76","v":0,"f":"=MIN(1, SUM($E$5:E76)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":77,"h":34.0,"cells":[{"c":"A77","v":73,"b":true,"al":"center"},{"c":"B77","v":7,"f":"=INT((A77-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C77","v":1350000,"f":"=J76","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D77","v":393.75,"f":"=IF(C77>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G77, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E77","v":0,"f":"=IF(A77<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A77, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F77","v":0,"f":"=IF(A77<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A77, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G77","v":393.75,"f":"=IF(A77<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H77","v":1979,"f":"=IF(A77<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I77","v":-1585.25,"f":"=D77-H77","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J77","v":1350000,"f":"=MAX(0, ROUND(C77-E77, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K77","v":0,"f":"=MIN(1, SUM($E$5:E77)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":78,"h":34.0,"cells":[{"c":"A78","v":74,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B78","v":7,"f":"=INT((A78-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C78","v":1350000,"f":"=J77","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D78","v":393.75,"f":"=IF(C78>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G78, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E78","v":0,"f":"=IF(A78<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A78, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F78","v":0,"f":"=IF(A78<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A78, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G78","v":393.75,"f":"=IF(A78<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H78","v":1979,"f":"=IF(A78<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I78","v":-1585.25,"f":"=D78-H78","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J78","v":1350000,"f":"=MAX(0, ROUND(C78-E78, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K78","v":0,"f":"=MIN(1, SUM($E$5:E78)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":79,"h":34.0,"cells":[{"c":"A79","v":75,"b":true,"al":"center"},{"c":"B79","v":7,"f":"=INT((A79-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C79","v":1350000,"f":"=J78","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D79","v":393.75,"f":"=IF(C79>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G79, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E79","v":0,"f":"=IF(A79<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A79, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F79","v":0,"f":"=IF(A79<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A79, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G79","v":393.75,"f":"=IF(A79<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H79","v":1979,"f":"=IF(A79<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I79","v":-1585.25,"f":"=D79-H79","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J79","v":1350000,"f":"=MAX(0, ROUND(C79-E79, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K79","v":0,"f":"=MIN(1, SUM($E$5:E79)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":80,"h":34.0,"cells":[{"c":"A80","v":76,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B80","v":7,"f":"=INT((A80-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C80","v":1350000,"f":"=J79","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D80","v":393.75,"f":"=IF(C80>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G80, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E80","v":0,"f":"=IF(A80<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A80, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F80","v":0,"f":"=IF(A80<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A80, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G80","v":393.75,"f":"=IF(A80<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H80","v":1979,"f":"=IF(A80<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I80","v":-1585.25,"f":"=D80-H80","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J80","v":1350000,"f":"=MAX(0, ROUND(C80-E80, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K80","v":0,"f":"=MIN(1, SUM($E$5:E80)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":81,"h":34.0,"cells":[{"c":"A81","v":77,"b":true,"al":"center"},{"c":"B81","v":7,"f":"=INT((A81-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C81","v":1350000,"f":"=J80","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D81","v":393.75,"f":"=IF(C81>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G81, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E81","v":0,"f":"=IF(A81<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A81, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F81","v":0,"f":"=IF(A81<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A81, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G81","v":393.75,"f":"=IF(A81<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H81","v":1979,"f":"=IF(A81<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I81","v":-1585.25,"f":"=D81-H81","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J81","v":1350000,"f":"=MAX(0, ROUND(C81-E81, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K81","v":0,"f":"=MIN(1, SUM($E$5:E81)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":82,"h":34.0,"cells":[{"c":"A82","v":78,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B82","v":7,"f":"=INT((A82-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C82","v":1350000,"f":"=J81","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D82","v":393.75,"f":"=IF(C82>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G82, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E82","v":0,"f":"=IF(A82<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A82, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F82","v":0,"f":"=IF(A82<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A82, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G82","v":393.75,"f":"=IF(A82<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H82","v":1979,"f":"=IF(A82<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I82","v":-1585.25,"f":"=D82-H82","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J82","v":1350000,"f":"=MAX(0, ROUND(C82-E82, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K82","v":0,"f":"=MIN(1, SUM($E$5:E82)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":83,"h":34.0,"cells":[{"c":"A83","v":79,"b":true,"al":"center"},{"c":"B83","v":7,"f":"=INT((A83-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C83","v":1350000,"f":"=J82","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D83","v":393.75,"f":"=IF(C83>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G83, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E83","v":0,"f":"=IF(A83<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A83, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F83","v":0,"f":"=IF(A83<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A83, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G83","v":393.75,"f":"=IF(A83<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H83","v":1979,"f":"=IF(A83<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I83","v":-1585.25,"f":"=D83-H83","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J83","v":1350000,"f":"=MAX(0, ROUND(C83-E83, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K83","v":0,"f":"=MIN(1, SUM($E$5:E83)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":84,"h":34.0,"cells":[{"c":"A84","v":80,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B84","v":7,"f":"=INT((A84-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C84","v":1350000,"f":"=J83","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D84","v":393.75,"f":"=IF(C84>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G84, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E84","v":0,"f":"=IF(A84<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A84, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F84","v":0,"f":"=IF(A84<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A84, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G84","v":393.75,"f":"=IF(A84<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H84","v":1979,"f":"=IF(A84<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I84","v":-1585.25,"f":"=D84-H84","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J84","v":1350000,"f":"=MAX(0, ROUND(C84-E84, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K84","v":0,"f":"=MIN(1, SUM($E$5:E84)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":85,"h":34.0,"cells":[{"c":"A85","v":81,"b":true,"al":"center"},{"c":"B85","v":7,"f":"=INT((A85-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C85","v":1350000,"f":"=J84","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D85","v":393.75,"f":"=IF(C85>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G85, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E85","v":0,"f":"=IF(A85<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A85, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F85","v":0,"f":"=IF(A85<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A85, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G85","v":393.75,"f":"=IF(A85<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H85","v":1979,"f":"=IF(A85<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I85","v":-1585.25,"f":"=D85-H85","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J85","v":1350000,"f":"=MAX(0, ROUND(C85-E85, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K85","v":0,"f":"=MIN(1, SUM($E$5:E85)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":86,"h":34.0,"cells":[{"c":"A86","v":82,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B86","v":7,"f":"=INT((A86-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C86","v":1350000,"f":"=J85","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D86","v":393.75,"f":"=IF(C86>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G86, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E86","v":0,"f":"=IF(A86<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A86, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F86","v":0,"f":"=IF(A86<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A86, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G86","v":393.75,"f":"=IF(A86<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H86","v":1979,"f":"=IF(A86<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I86","v":-1585.25,"f":"=D86-H86","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J86","v":1350000,"f":"=MAX(0, ROUND(C86-E86, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K86","v":0,"f":"=MIN(1, SUM($E$5:E86)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":87,"h":34.0,"cells":[{"c":"A87","v":83,"b":true,"al":"center"},{"c":"B87","v":7,"f":"=INT((A87-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C87","v":1350000,"f":"=J86","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D87","v":393.75,"f":"=IF(C87>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G87, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E87","v":0,"f":"=IF(A87<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A87, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F87","v":0,"f":"=IF(A87<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A87, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G87","v":393.75,"f":"=IF(A87<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H87","v":1979,"f":"=IF(A87<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I87","v":-1585.25,"f":"=D87-H87","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J87","v":1350000,"f":"=MAX(0, ROUND(C87-E87, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K87","v":0,"f":"=MIN(1, SUM($E$5:E87)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":88,"h":34.0,"cells":[{"c":"A88","v":84,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B88","v":7,"f":"=INT((A88-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C88","v":1350000,"f":"=J87","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D88","v":393.75,"f":"=IF(C88>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G88, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E88","v":0,"f":"=IF(A88<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A88, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F88","v":0,"f":"=IF(A88<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A88, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G88","v":393.75,"f":"=IF(A88<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H88","v":1979,"f":"=IF(A88<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I88","v":-1585.25,"f":"=D88-H88","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J88","v":1350000,"f":"=MAX(0, ROUND(C88-E88, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K88","v":0,"f":"=MIN(1, SUM($E$5:E88)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":89,"h":34.0,"cells":[{"c":"A89","v":85,"b":true,"al":"center"},{"c":"B89","v":8,"f":"=INT((A89-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C89","v":1350000,"f":"=J88","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D89","v":393.75,"f":"=IF(C89>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G89, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E89","v":0,"f":"=IF(A89<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A89, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F89","v":0,"f":"=IF(A89<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A89, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G89","v":393.75,"f":"=IF(A89<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H89","v":1979,"f":"=IF(A89<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I89","v":-1585.25,"f":"=D89-H89","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J89","v":1350000,"f":"=MAX(0, ROUND(C89-E89, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K89","v":0,"f":"=MIN(1, SUM($E$5:E89)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":90,"h":34.0,"cells":[{"c":"A90","v":86,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B90","v":8,"f":"=INT((A90-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C90","v":1350000,"f":"=J89","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D90","v":393.75,"f":"=IF(C90>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G90, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E90","v":0,"f":"=IF(A90<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A90, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F90","v":0,"f":"=IF(A90<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A90, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G90","v":393.75,"f":"=IF(A90<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H90","v":1979,"f":"=IF(A90<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I90","v":-1585.25,"f":"=D90-H90","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J90","v":1350000,"f":"=MAX(0, ROUND(C90-E90, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K90","v":0,"f":"=MIN(1, SUM($E$5:E90)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":91,"h":34.0,"cells":[{"c":"A91","v":87,"b":true,"al":"center"},{"c":"B91","v":8,"f":"=INT((A91-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C91","v":1350000,"f":"=J90","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D91","v":393.75,"f":"=IF(C91>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G91, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E91","v":0,"f":"=IF(A91<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A91, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F91","v":0,"f":"=IF(A91<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A91, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G91","v":393.75,"f":"=IF(A91<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H91","v":1979,"f":"=IF(A91<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I91","v":-1585.25,"f":"=D91-H91","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J91","v":1350000,"f":"=MAX(0, ROUND(C91-E91, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K91","v":0,"f":"=MIN(1, SUM($E$5:E91)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":92,"h":34.0,"cells":[{"c":"A92","v":88,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B92","v":8,"f":"=INT((A92-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C92","v":1350000,"f":"=J91","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D92","v":393.75,"f":"=IF(C92>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G92, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E92","v":0,"f":"=IF(A92<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A92, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F92","v":0,"f":"=IF(A92<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A92, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G92","v":393.75,"f":"=IF(A92<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H92","v":1979,"f":"=IF(A92<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I92","v":-1585.25,"f":"=D92-H92","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J92","v":1350000,"f":"=MAX(0, ROUND(C92-E92, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K92","v":0,"f":"=MIN(1, SUM($E$5:E92)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":93,"h":34.0,"cells":[{"c":"A93","v":89,"b":true,"al":"center"},{"c":"B93","v":8,"f":"=INT((A93-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C93","v":1350000,"f":"=J92","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D93","v":393.75,"f":"=IF(C93>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G93, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E93","v":0,"f":"=IF(A93<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A93, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F93","v":0,"f":"=IF(A93<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A93, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G93","v":393.75,"f":"=IF(A93<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H93","v":1979,"f":"=IF(A93<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I93","v":-1585.25,"f":"=D93-H93","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J93","v":1350000,"f":"=MAX(0, ROUND(C93-E93, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K93","v":0,"f":"=MIN(1, SUM($E$5:E93)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":94,"h":34.0,"cells":[{"c":"A94","v":90,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B94","v":8,"f":"=INT((A94-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C94","v":1350000,"f":"=J93","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D94","v":393.75,"f":"=IF(C94>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G94, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E94","v":0,"f":"=IF(A94<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A94, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F94","v":0,"f":"=IF(A94<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A94, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G94","v":393.75,"f":"=IF(A94<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H94","v":1979,"f":"=IF(A94<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I94","v":-1585.25,"f":"=D94-H94","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J94","v":1350000,"f":"=MAX(0, ROUND(C94-E94, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K94","v":0,"f":"=MIN(1, SUM($E$5:E94)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":95,"h":34.0,"cells":[{"c":"A95","v":91,"b":true,"al":"center"},{"c":"B95","v":8,"f":"=INT((A95-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C95","v":1350000,"f":"=J94","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D95","v":393.75,"f":"=IF(C95>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G95, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E95","v":0,"f":"=IF(A95<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A95, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F95","v":0,"f":"=IF(A95<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A95, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G95","v":393.75,"f":"=IF(A95<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H95","v":1979,"f":"=IF(A95<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I95","v":-1585.25,"f":"=D95-H95","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J95","v":1350000,"f":"=MAX(0, ROUND(C95-E95, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K95","v":0,"f":"=MIN(1, SUM($E$5:E95)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":96,"h":34.0,"cells":[{"c":"A96","v":92,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B96","v":8,"f":"=INT((A96-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C96","v":1350000,"f":"=J95","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D96","v":393.75,"f":"=IF(C96>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G96, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E96","v":0,"f":"=IF(A96<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A96, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F96","v":0,"f":"=IF(A96<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A96, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G96","v":393.75,"f":"=IF(A96<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H96","v":1979,"f":"=IF(A96<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I96","v":-1585.25,"f":"=D96-H96","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J96","v":1350000,"f":"=MAX(0, ROUND(C96-E96, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K96","v":0,"f":"=MIN(1, SUM($E$5:E96)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":97,"h":34.0,"cells":[{"c":"A97","v":93,"b":true,"al":"center"},{"c":"B97","v":8,"f":"=INT((A97-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C97","v":1350000,"f":"=J96","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D97","v":393.75,"f":"=IF(C97>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G97, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E97","v":0,"f":"=IF(A97<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A97, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F97","v":0,"f":"=IF(A97<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A97, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G97","v":393.75,"f":"=IF(A97<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H97","v":1979,"f":"=IF(A97<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I97","v":-1585.25,"f":"=D97-H97","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J97","v":1350000,"f":"=MAX(0, ROUND(C97-E97, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K97","v":0,"f":"=MIN(1, SUM($E$5:E97)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":98,"h":34.0,"cells":[{"c":"A98","v":94,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B98","v":8,"f":"=INT((A98-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C98","v":1350000,"f":"=J97","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D98","v":393.75,"f":"=IF(C98>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G98, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E98","v":0,"f":"=IF(A98<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A98, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F98","v":0,"f":"=IF(A98<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A98, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G98","v":393.75,"f":"=IF(A98<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H98","v":1979,"f":"=IF(A98<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I98","v":-1585.25,"f":"=D98-H98","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J98","v":1350000,"f":"=MAX(0, ROUND(C98-E98, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K98","v":0,"f":"=MIN(1, SUM($E$5:E98)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":99,"h":34.0,"cells":[{"c":"A99","v":95,"b":true,"al":"center"},{"c":"B99","v":8,"f":"=INT((A99-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C99","v":1350000,"f":"=J98","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D99","v":393.75,"f":"=IF(C99>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G99, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E99","v":0,"f":"=IF(A99<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A99, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F99","v":0,"f":"=IF(A99<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A99, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G99","v":393.75,"f":"=IF(A99<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H99","v":1979,"f":"=IF(A99<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I99","v":-1585.25,"f":"=D99-H99","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J99","v":1350000,"f":"=MAX(0, ROUND(C99-E99, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K99","v":0,"f":"=MIN(1, SUM($E$5:E99)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":100,"h":34.0,"cells":[{"c":"A100","v":96,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B100","v":8,"f":"=INT((A100-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C100","v":1350000,"f":"=J99","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D100","v":393.75,"f":"=IF(C100>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G100, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E100","v":0,"f":"=IF(A100<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A100, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F100","v":0,"f":"=IF(A100<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A100, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G100","v":393.75,"f":"=IF(A100<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H100","v":1979,"f":"=IF(A100<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I100","v":-1585.25,"f":"=D100-H100","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J100","v":1350000,"f":"=MAX(0, ROUND(C100-E100, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K100","v":0,"f":"=MIN(1, SUM($E$5:E100)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":101,"h":34.0,"cells":[{"c":"A101","v":97,"b":true,"al":"center"},{"c":"B101","v":9,"f":"=INT((A101-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C101","v":1350000,"f":"=J100","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D101","v":393.75,"f":"=IF(C101>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G101, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E101","v":0,"f":"=IF(A101<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A101, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F101","v":0,"f":"=IF(A101<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A101, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G101","v":393.75,"f":"=IF(A101<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H101","v":1979,"f":"=IF(A101<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I101","v":-1585.25,"f":"=D101-H101","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J101","v":1350000,"f":"=MAX(0, ROUND(C101-E101, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K101","v":0,"f":"=MIN(1, SUM($E$5:E101)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":102,"h":34.0,"cells":[{"c":"A102","v":98,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B102","v":9,"f":"=INT((A102-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C102","v":1350000,"f":"=J101","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D102","v":393.75,"f":"=IF(C102>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G102, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E102","v":0,"f":"=IF(A102<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A102, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F102","v":0,"f":"=IF(A102<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A102, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G102","v":393.75,"f":"=IF(A102<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H102","v":1979,"f":"=IF(A102<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I102","v":-1585.25,"f":"=D102-H102","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J102","v":1350000,"f":"=MAX(0, ROUND(C102-E102, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K102","v":0,"f":"=MIN(1, SUM($E$5:E102)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":103,"h":34.0,"cells":[{"c":"A103","v":99,"b":true,"al":"center"},{"c":"B103","v":9,"f":"=INT((A103-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C103","v":1350000,"f":"=J102","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D103","v":393.75,"f":"=IF(C103>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G103, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E103","v":0,"f":"=IF(A103<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A103, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F103","v":0,"f":"=IF(A103<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A103, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G103","v":393.75,"f":"=IF(A103<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H103","v":1979,"f":"=IF(A103<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I103","v":-1585.25,"f":"=D103-H103","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J103","v":1350000,"f":"=MAX(0, ROUND(C103-E103, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K103","v":0,"f":"=MIN(1, SUM($E$5:E103)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":104,"h":34.0,"cells":[{"c":"A104","v":100,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B104","v":9,"f":"=INT((A104-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C104","v":1350000,"f":"=J103","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D104","v":393.75,"f":"=IF(C104>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G104, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E104","v":0,"f":"=IF(A104<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A104, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F104","v":0,"f":"=IF(A104<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A104, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G104","v":393.75,"f":"=IF(A104<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H104","v":1979,"f":"=IF(A104<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I104","v":-1585.25,"f":"=D104-H104","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J104","v":1350000,"f":"=MAX(0, ROUND(C104-E104, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K104","v":0,"f":"=MIN(1, SUM($E$5:E104)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":105,"h":34.0,"cells":[{"c":"A105","v":101,"b":true,"al":"center"},{"c":"B105","v":9,"f":"=INT((A105-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C105","v":1350000,"f":"=J104","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D105","v":393.75,"f":"=IF(C105>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G105, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E105","v":0,"f":"=IF(A105<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A105, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F105","v":0,"f":"=IF(A105<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A105, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G105","v":393.75,"f":"=IF(A105<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H105","v":1979,"f":"=IF(A105<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I105","v":-1585.25,"f":"=D105-H105","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J105","v":1350000,"f":"=MAX(0, ROUND(C105-E105, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K105","v":0,"f":"=MIN(1, SUM($E$5:E105)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":106,"h":34.0,"cells":[{"c":"A106","v":102,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B106","v":9,"f":"=INT((A106-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C106","v":1350000,"f":"=J105","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D106","v":393.75,"f":"=IF(C106>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G106, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E106","v":0,"f":"=IF(A106<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A106, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F106","v":0,"f":"=IF(A106<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A106, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G106","v":393.75,"f":"=IF(A106<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H106","v":1979,"f":"=IF(A106<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I106","v":-1585.25,"f":"=D106-H106","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J106","v":1350000,"f":"=MAX(0, ROUND(C106-E106, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K106","v":0,"f":"=MIN(1, SUM($E$5:E106)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":107,"h":34.0,"cells":[{"c":"A107","v":103,"b":true,"al":"center"},{"c":"B107","v":9,"f":"=INT((A107-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C107","v":1350000,"f":"=J106","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D107","v":393.75,"f":"=IF(C107>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G107, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E107","v":0,"f":"=IF(A107<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A107, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F107","v":0,"f":"=IF(A107<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A107, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G107","v":393.75,"f":"=IF(A107<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H107","v":1979,"f":"=IF(A107<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I107","v":-1585.25,"f":"=D107-H107","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J107","v":1350000,"f":"=MAX(0, ROUND(C107-E107, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K107","v":0,"f":"=MIN(1, SUM($E$5:E107)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":108,"h":34.0,"cells":[{"c":"A108","v":104,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B108","v":9,"f":"=INT((A108-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C108","v":1350000,"f":"=J107","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D108","v":393.75,"f":"=IF(C108>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G108, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E108","v":0,"f":"=IF(A108<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A108, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F108","v":0,"f":"=IF(A108<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A108, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G108","v":393.75,"f":"=IF(A108<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H108","v":1979,"f":"=IF(A108<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I108","v":-1585.25,"f":"=D108-H108","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J108","v":1350000,"f":"=MAX(0, ROUND(C108-E108, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K108","v":0,"f":"=MIN(1, SUM($E$5:E108)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":109,"h":34.0,"cells":[{"c":"A109","v":105,"b":true,"al":"center"},{"c":"B109","v":9,"f":"=INT((A109-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C109","v":1350000,"f":"=J108","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D109","v":393.75,"f":"=IF(C109>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G109, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E109","v":0,"f":"=IF(A109<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A109, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F109","v":0,"f":"=IF(A109<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A109, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G109","v":393.75,"f":"=IF(A109<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H109","v":1979,"f":"=IF(A109<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I109","v":-1585.25,"f":"=D109-H109","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J109","v":1350000,"f":"=MAX(0, ROUND(C109-E109, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K109","v":0,"f":"=MIN(1, SUM($E$5:E109)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":110,"h":34.0,"cells":[{"c":"A110","v":106,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B110","v":9,"f":"=INT((A110-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C110","v":1350000,"f":"=J109","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D110","v":393.75,"f":"=IF(C110>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G110, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E110","v":0,"f":"=IF(A110<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A110, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F110","v":0,"f":"=IF(A110<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A110, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G110","v":393.75,"f":"=IF(A110<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H110","v":1979,"f":"=IF(A110<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I110","v":-1585.25,"f":"=D110-H110","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J110","v":1350000,"f":"=MAX(0, ROUND(C110-E110, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K110","v":0,"f":"=MIN(1, SUM($E$5:E110)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":111,"h":34.0,"cells":[{"c":"A111","v":107,"b":true,"al":"center"},{"c":"B111","v":9,"f":"=INT((A111-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C111","v":1350000,"f":"=J110","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D111","v":393.75,"f":"=IF(C111>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G111, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E111","v":0,"f":"=IF(A111<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A111, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F111","v":0,"f":"=IF(A111<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A111, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G111","v":393.75,"f":"=IF(A111<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H111","v":1979,"f":"=IF(A111<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I111","v":-1585.25,"f":"=D111-H111","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J111","v":1350000,"f":"=MAX(0, ROUND(C111-E111, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K111","v":0,"f":"=MIN(1, SUM($E$5:E111)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":112,"h":34.0,"cells":[{"c":"A112","v":108,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B112","v":9,"f":"=INT((A112-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C112","v":1350000,"f":"=J111","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D112","v":393.75,"f":"=IF(C112>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G112, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E112","v":0,"f":"=IF(A112<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A112, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F112","v":0,"f":"=IF(A112<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A112, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G112","v":393.75,"f":"=IF(A112<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H112","v":1979,"f":"=IF(A112<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I112","v":-1585.25,"f":"=D112-H112","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J112","v":1350000,"f":"=MAX(0, ROUND(C112-E112, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K112","v":0,"f":"=MIN(1, SUM($E$5:E112)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":113,"h":34.0,"cells":[{"c":"A113","v":109,"b":true,"al":"center"},{"c":"B113","v":10,"f":"=INT((A113-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C113","v":1350000,"f":"=J112","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D113","v":393.75,"f":"=IF(C113>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G113, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E113","v":0,"f":"=IF(A113<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A113, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F113","v":0,"f":"=IF(A113<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A113, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G113","v":393.75,"f":"=IF(A113<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H113","v":1979,"f":"=IF(A113<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I113","v":-1585.25,"f":"=D113-H113","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J113","v":1350000,"f":"=MAX(0, ROUND(C113-E113, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K113","v":0,"f":"=MIN(1, SUM($E$5:E113)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":114,"h":34.0,"cells":[{"c":"A114","v":110,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B114","v":10,"f":"=INT((A114-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C114","v":1350000,"f":"=J113","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D114","v":393.75,"f":"=IF(C114>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G114, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E114","v":0,"f":"=IF(A114<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A114, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F114","v":0,"f":"=IF(A114<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A114, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G114","v":393.75,"f":"=IF(A114<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H114","v":1979,"f":"=IF(A114<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I114","v":-1585.25,"f":"=D114-H114","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J114","v":1350000,"f":"=MAX(0, ROUND(C114-E114, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K114","v":0,"f":"=MIN(1, SUM($E$5:E114)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":115,"h":34.0,"cells":[{"c":"A115","v":111,"b":true,"al":"center"},{"c":"B115","v":10,"f":"=INT((A115-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C115","v":1350000,"f":"=J114","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D115","v":393.75,"f":"=IF(C115>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G115, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E115","v":0,"f":"=IF(A115<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A115, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F115","v":0,"f":"=IF(A115<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A115, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G115","v":393.75,"f":"=IF(A115<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H115","v":1979,"f":"=IF(A115<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I115","v":-1585.25,"f":"=D115-H115","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J115","v":1350000,"f":"=MAX(0, ROUND(C115-E115, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K115","v":0,"f":"=MIN(1, SUM($E$5:E115)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":116,"h":34.0,"cells":[{"c":"A116","v":112,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B116","v":10,"f":"=INT((A116-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C116","v":1350000,"f":"=J115","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D116","v":393.75,"f":"=IF(C116>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G116, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E116","v":0,"f":"=IF(A116<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A116, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F116","v":0,"f":"=IF(A116<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A116, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G116","v":393.75,"f":"=IF(A116<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H116","v":1979,"f":"=IF(A116<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I116","v":-1585.25,"f":"=D116-H116","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J116","v":1350000,"f":"=MAX(0, ROUND(C116-E116, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K116","v":0,"f":"=MIN(1, SUM($E$5:E116)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":117,"h":34.0,"cells":[{"c":"A117","v":113,"b":true,"al":"center"},{"c":"B117","v":10,"f":"=INT((A117-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C117","v":1350000,"f":"=J116","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D117","v":393.75,"f":"=IF(C117>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G117, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E117","v":0,"f":"=IF(A117<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A117, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F117","v":0,"f":"=IF(A117<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A117, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G117","v":393.75,"f":"=IF(A117<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H117","v":1979,"f":"=IF(A117<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I117","v":-1585.25,"f":"=D117-H117","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J117","v":1350000,"f":"=MAX(0, ROUND(C117-E117, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K117","v":0,"f":"=MIN(1, SUM($E$5:E117)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":118,"h":34.0,"cells":[{"c":"A118","v":114,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B118","v":10,"f":"=INT((A118-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C118","v":1350000,"f":"=J117","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D118","v":393.75,"f":"=IF(C118>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G118, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E118","v":0,"f":"=IF(A118<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A118, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F118","v":0,"f":"=IF(A118<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A118, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G118","v":393.75,"f":"=IF(A118<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H118","v":1979,"f":"=IF(A118<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I118","v":-1585.25,"f":"=D118-H118","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J118","v":1350000,"f":"=MAX(0, ROUND(C118-E118, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K118","v":0,"f":"=MIN(1, SUM($E$5:E118)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":119,"h":34.0,"cells":[{"c":"A119","v":115,"b":true,"al":"center"},{"c":"B119","v":10,"f":"=INT((A119-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C119","v":1350000,"f":"=J118","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D119","v":393.75,"f":"=IF(C119>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G119, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E119","v":0,"f":"=IF(A119<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A119, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F119","v":0,"f":"=IF(A119<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A119, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G119","v":393.75,"f":"=IF(A119<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H119","v":1979,"f":"=IF(A119<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I119","v":-1585.25,"f":"=D119-H119","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J119","v":1350000,"f":"=MAX(0, ROUND(C119-E119, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K119","v":0,"f":"=MIN(1, SUM($E$5:E119)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":120,"h":34.0,"cells":[{"c":"A120","v":116,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B120","v":10,"f":"=INT((A120-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C120","v":1350000,"f":"=J119","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D120","v":393.75,"f":"=IF(C120>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G120, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E120","v":0,"f":"=IF(A120<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A120, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F120","v":0,"f":"=IF(A120<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A120, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G120","v":393.75,"f":"=IF(A120<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H120","v":1979,"f":"=IF(A120<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I120","v":-1585.25,"f":"=D120-H120","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J120","v":1350000,"f":"=MAX(0, ROUND(C120-E120, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K120","v":0,"f":"=MIN(1, SUM($E$5:E120)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":121,"h":34.0,"cells":[{"c":"A121","v":117,"b":true,"al":"center"},{"c":"B121","v":10,"f":"=INT((A121-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C121","v":1350000,"f":"=J120","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D121","v":393.75,"f":"=IF(C121>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G121, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E121","v":0,"f":"=IF(A121<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A121, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F121","v":0,"f":"=IF(A121<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A121, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G121","v":393.75,"f":"=IF(A121<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H121","v":1979,"f":"=IF(A121<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I121","v":-1585.25,"f":"=D121-H121","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J121","v":1350000,"f":"=MAX(0, ROUND(C121-E121, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K121","v":0,"f":"=MIN(1, SUM($E$5:E121)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":122,"h":34.0,"cells":[{"c":"A122","v":118,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B122","v":10,"f":"=INT((A122-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C122","v":1350000,"f":"=J121","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D122","v":393.75,"f":"=IF(C122>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G122, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E122","v":0,"f":"=IF(A122<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A122, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F122","v":0,"f":"=IF(A122<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A122, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G122","v":393.75,"f":"=IF(A122<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H122","v":1979,"f":"=IF(A122<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I122","v":-1585.25,"f":"=D122-H122","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J122","v":1350000,"f":"=MAX(0, ROUND(C122-E122, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K122","v":0,"f":"=MIN(1, SUM($E$5:E122)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":123,"h":34.0,"cells":[{"c":"A123","v":119,"b":true,"al":"center"},{"c":"B123","v":10,"f":"=INT((A123-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C123","v":1350000,"f":"=J122","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D123","v":393.75,"f":"=IF(C123>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G123, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E123","v":0,"f":"=IF(A123<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A123, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F123","v":0,"f":"=IF(A123<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A123, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G123","v":393.75,"f":"=IF(A123<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H123","v":1979,"f":"=IF(A123<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I123","v":-1585.25,"f":"=D123-H123","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J123","v":1350000,"f":"=MAX(0, ROUND(C123-E123, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K123","v":0,"f":"=MIN(1, SUM($E$5:E123)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":124,"h":34.0,"cells":[{"c":"A124","v":120,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B124","v":10,"f":"=INT((A124-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C124","v":1350000,"f":"=J123","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D124","v":393.75,"f":"=IF(C124>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G124, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E124","v":0,"f":"=IF(A124<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A124, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F124","v":0,"f":"=IF(A124<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A124, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G124","v":393.75,"f":"=IF(A124<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H124","v":1979,"f":"=IF(A124<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I124","v":-1585.25,"f":"=D124-H124","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J124","v":1350000,"f":"=MAX(0, ROUND(C124-E124, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K124","v":0,"f":"=MIN(1, SUM($E$5:E124)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":125,"h":34.0,"cells":[{"c":"A125","v":121,"b":true,"al":"center"},{"c":"B125","v":11,"f":"=INT((A125-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C125","v":1350000,"f":"=J124","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D125","v":393.75,"f":"=IF(C125>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G125, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E125","v":0,"f":"=IF(A125<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A125, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F125","v":0,"f":"=IF(A125<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A125, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G125","v":393.75,"f":"=IF(A125<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H125","v":1979,"f":"=IF(A125<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I125","v":-1585.25,"f":"=D125-H125","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J125","v":1350000,"f":"=MAX(0, ROUND(C125-E125, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K125","v":0,"f":"=MIN(1, SUM($E$5:E125)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":126,"h":34.0,"cells":[{"c":"A126","v":122,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B126","v":11,"f":"=INT((A126-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C126","v":1350000,"f":"=J125","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D126","v":393.75,"f":"=IF(C126>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G126, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E126","v":0,"f":"=IF(A126<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A126, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F126","v":0,"f":"=IF(A126<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A126, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G126","v":393.75,"f":"=IF(A126<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H126","v":1979,"f":"=IF(A126<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I126","v":-1585.25,"f":"=D126-H126","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J126","v":1350000,"f":"=MAX(0, ROUND(C126-E126, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K126","v":0,"f":"=MIN(1, SUM($E$5:E126)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":127,"h":34.0,"cells":[{"c":"A127","v":123,"b":true,"al":"center"},{"c":"B127","v":11,"f":"=INT((A127-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C127","v":1350000,"f":"=J126","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D127","v":393.75,"f":"=IF(C127>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G127, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E127","v":0,"f":"=IF(A127<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A127, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F127","v":0,"f":"=IF(A127<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A127, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G127","v":393.75,"f":"=IF(A127<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H127","v":1979,"f":"=IF(A127<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I127","v":-1585.25,"f":"=D127-H127","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J127","v":1350000,"f":"=MAX(0, ROUND(C127-E127, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K127","v":0,"f":"=MIN(1, SUM($E$5:E127)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":128,"h":34.0,"cells":[{"c":"A128","v":124,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B128","v":11,"f":"=INT((A128-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C128","v":1350000,"f":"=J127","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D128","v":393.75,"f":"=IF(C128>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G128, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E128","v":0,"f":"=IF(A128<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A128, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F128","v":0,"f":"=IF(A128<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A128, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G128","v":393.75,"f":"=IF(A128<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H128","v":1979,"f":"=IF(A128<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I128","v":-1585.25,"f":"=D128-H128","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J128","v":1350000,"f":"=MAX(0, ROUND(C128-E128, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K128","v":0,"f":"=MIN(1, SUM($E$5:E128)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":129,"h":34.0,"cells":[{"c":"A129","v":125,"b":true,"al":"center"},{"c":"B129","v":11,"f":"=INT((A129-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C129","v":1350000,"f":"=J128","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D129","v":393.75,"f":"=IF(C129>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G129, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E129","v":0,"f":"=IF(A129<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A129, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F129","v":0,"f":"=IF(A129<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A129, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G129","v":393.75,"f":"=IF(A129<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H129","v":1979,"f":"=IF(A129<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I129","v":-1585.25,"f":"=D129-H129","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J129","v":1350000,"f":"=MAX(0, ROUND(C129-E129, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K129","v":0,"f":"=MIN(1, SUM($E$5:E129)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":130,"h":34.0,"cells":[{"c":"A130","v":126,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B130","v":11,"f":"=INT((A130-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C130","v":1350000,"f":"=J129","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D130","v":393.75,"f":"=IF(C130>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G130, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E130","v":0,"f":"=IF(A130<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A130, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F130","v":0,"f":"=IF(A130<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A130, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G130","v":393.75,"f":"=IF(A130<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H130","v":1979,"f":"=IF(A130<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I130","v":-1585.25,"f":"=D130-H130","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J130","v":1350000,"f":"=MAX(0, ROUND(C130-E130, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K130","v":0,"f":"=MIN(1, SUM($E$5:E130)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":131,"h":34.0,"cells":[{"c":"A131","v":127,"b":true,"al":"center"},{"c":"B131","v":11,"f":"=INT((A131-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C131","v":1350000,"f":"=J130","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D131","v":393.75,"f":"=IF(C131>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G131, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E131","v":0,"f":"=IF(A131<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A131, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F131","v":0,"f":"=IF(A131<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A131, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G131","v":393.75,"f":"=IF(A131<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H131","v":1979,"f":"=IF(A131<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I131","v":-1585.25,"f":"=D131-H131","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J131","v":1350000,"f":"=MAX(0, ROUND(C131-E131, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K131","v":0,"f":"=MIN(1, SUM($E$5:E131)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":132,"h":34.0,"cells":[{"c":"A132","v":128,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B132","v":11,"f":"=INT((A132-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C132","v":1350000,"f":"=J131","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D132","v":393.75,"f":"=IF(C132>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G132, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E132","v":0,"f":"=IF(A132<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A132, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F132","v":0,"f":"=IF(A132<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A132, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G132","v":393.75,"f":"=IF(A132<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H132","v":1979,"f":"=IF(A132<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I132","v":-1585.25,"f":"=D132-H132","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J132","v":1350000,"f":"=MAX(0, ROUND(C132-E132, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K132","v":0,"f":"=MIN(1, SUM($E$5:E132)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":133,"h":34.0,"cells":[{"c":"A133","v":129,"b":true,"al":"center"},{"c":"B133","v":11,"f":"=INT((A133-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C133","v":1350000,"f":"=J132","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D133","v":393.75,"f":"=IF(C133>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G133, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E133","v":0,"f":"=IF(A133<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A133, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F133","v":0,"f":"=IF(A133<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A133, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G133","v":393.75,"f":"=IF(A133<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H133","v":1979,"f":"=IF(A133<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I133","v":-1585.25,"f":"=D133-H133","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J133","v":1350000,"f":"=MAX(0, ROUND(C133-E133, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K133","v":0,"f":"=MIN(1, SUM($E$5:E133)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":134,"h":34.0,"cells":[{"c":"A134","v":130,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B134","v":11,"f":"=INT((A134-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C134","v":1350000,"f":"=J133","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D134","v":393.75,"f":"=IF(C134>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G134, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E134","v":0,"f":"=IF(A134<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A134, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F134","v":0,"f":"=IF(A134<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A134, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G134","v":393.75,"f":"=IF(A134<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H134","v":1979,"f":"=IF(A134<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I134","v":-1585.25,"f":"=D134-H134","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J134","v":1350000,"f":"=MAX(0, ROUND(C134-E134, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K134","v":0,"f":"=MIN(1, SUM($E$5:E134)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":135,"h":34.0,"cells":[{"c":"A135","v":131,"b":true,"al":"center"},{"c":"B135","v":11,"f":"=INT((A135-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C135","v":1350000,"f":"=J134","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D135","v":393.75,"f":"=IF(C135>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G135, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E135","v":0,"f":"=IF(A135<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A135, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F135","v":0,"f":"=IF(A135<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A135, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G135","v":393.75,"f":"=IF(A135<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H135","v":1979,"f":"=IF(A135<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I135","v":-1585.25,"f":"=D135-H135","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J135","v":1350000,"f":"=MAX(0, ROUND(C135-E135, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K135","v":0,"f":"=MIN(1, SUM($E$5:E135)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":136,"h":34.0,"cells":[{"c":"A136","v":132,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B136","v":11,"f":"=INT((A136-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C136","v":1350000,"f":"=J135","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D136","v":393.75,"f":"=IF(C136>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G136, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E136","v":0,"f":"=IF(A136<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A136, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F136","v":0,"f":"=IF(A136<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A136, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G136","v":393.75,"f":"=IF(A136<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H136","v":1979,"f":"=IF(A136<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I136","v":-1585.25,"f":"=D136-H136","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J136","v":1350000,"f":"=MAX(0, ROUND(C136-E136, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K136","v":0,"f":"=MIN(1, SUM($E$5:E136)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":137,"h":34.0,"cells":[{"c":"A137","v":133,"b":true,"al":"center"},{"c":"B137","v":12,"f":"=INT((A137-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C137","v":1350000,"f":"=J136","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D137","v":393.75,"f":"=IF(C137>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G137, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E137","v":0,"f":"=IF(A137<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A137, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F137","v":0,"f":"=IF(A137<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A137, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G137","v":393.75,"f":"=IF(A137<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H137","v":1979,"f":"=IF(A137<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I137","v":-1585.25,"f":"=D137-H137","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J137","v":1350000,"f":"=MAX(0, ROUND(C137-E137, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K137","v":0,"f":"=MIN(1, SUM($E$5:E137)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":138,"h":34.0,"cells":[{"c":"A138","v":134,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B138","v":12,"f":"=INT((A138-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C138","v":1350000,"f":"=J137","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D138","v":393.75,"f":"=IF(C138>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G138, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E138","v":0,"f":"=IF(A138<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A138, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F138","v":0,"f":"=IF(A138<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A138, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G138","v":393.75,"f":"=IF(A138<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H138","v":1979,"f":"=IF(A138<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I138","v":-1585.25,"f":"=D138-H138","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J138","v":1350000,"f":"=MAX(0, ROUND(C138-E138, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K138","v":0,"f":"=MIN(1, SUM($E$5:E138)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":139,"h":34.0,"cells":[{"c":"A139","v":135,"b":true,"al":"center"},{"c":"B139","v":12,"f":"=INT((A139-1)/12)+1","fg":"#1E293B","al":"center"},{"c":"C139","v":1350000,"f":"=J138","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D139","v":393.75,"f":"=IF(C139>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G139, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E139","v":0,"f":"=IF(A139<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A139, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F139","v":0,"f":"=IF(A139<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A139, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G139","v":393.75,"f":"=IF(A139<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H139","v":1979,"f":"=IF(A139<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I139","v":-1585.25,"f":"=D139-H139","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J139","v":1350000,"f":"=MAX(0, ROUND(C139-E139, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K139","v":0,"f":"=MIN(1, SUM($E$5:E139)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":140,"h":34.0,"cells":[{"c":"A140","v":136,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B140","v":12,"f":"=INT((A140-1)/12)+1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C140","v":1350000,"f":"=J139","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D140","v":393.75,"f":"=IF(C140>0, لوحة_التحكم_وحاسبة_التمويل!$C$19+G140, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E140","v":0,"f":"=IF(A140<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(PPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A140, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F140","v":0,"f":"=IF(A140<=لوحة_التحكم_وحاسبة_التمويل!$C$15, ROUND(IPMT(لوحة_التحكم_وحاسبة_التمويل!$C$17, A140, لوحة_التحكم_وحاسبة_التمويل!$C$15, -لوحة_التحكم_وحاسبة_التمويل!$C$13), 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G140","v":393.75,"f":"=IF(A140<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$20, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H140","v":1979,"f":"=IF(A140<=لوحة_التحكم_وحاسبة_التمويل!$C$15, لوحة_التحكم_وحاسبة_التمويل!$C$22, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I140","v":-1585.25,"f":"=D140-H140","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"J140","v":1350000,"f":"=MAX(0, ROUND(C140-E140, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"K140","v":0,"f":"=MIN(1, SUM($E$5:E140)/لوحة_التحكم_وحاسبة_التمويل!$C$13)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]}]},{"name":"تمويل_البناء_الذاتي","maxRow":14,"maxCol":9,"colWidths":[12.0,45.0,18.0,22.0,20.0,18.0,24.0,13.0,45.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول صرف دفعات تمويل البناء الذاتي ومتابعة الإنجاز الميداني والاستشاري","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"متابعة هندسية ومصرفية لجدول صرف الدفعات وفق مراحل التنفيذ الإنشائي، فحص المهندس المشرف، واحتساب فترة السماح وفوائد البناء","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":13.9,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":35.0,"cells":[{"c":"A4","v":"مساحة أرض المشروع الإجمالية:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C4","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"D4","v":"المسطح البنائي الإجمالي (BUA):","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"F4","v":780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\";@"},{"c":"G4","v":"وفق رخصة البناء الصادرة ورسم الكروكي","fg":"#64748B","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":"متوسط تكلفة بناء المتر المربع:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C5","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D5","v":"إجمالي ميزانية البناء التقديرية:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"F5","v":1404000,"f":"=C5*F4","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G5","v":"تشطيب ديلوكس شامل العظم والمواد","fg":"#64748B","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"قيمة التمويل المقرر للبناء الذاتي:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C6","v":1350000,"f":"=لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D6","v":"نسبة التمويل البنكي من الميزانية:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"F6","v":0.961538,"f":"=C6/F5","al":"center","nf":"0.0%"},{"c":"G6","v":"المتبقي تمويل ذاتي مسدد من العميل","fg":"#64748B","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":13.9,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"دفعة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"المرحلة الإنشائية ونطاق الأعمال الميدانية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"النسبة التعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"مبلغ الدفعة المستحق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"تقرير استشاري البنك","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"تاريخ الصرف الفعلي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"الرصيد التراكمي المصروف","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"الفائدة التقديرية بفترة البناء","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"الملاحظات والاشتراطات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"دفعة #1","b":true,"al":"center"},{"c":"B9","v":"الدفعة الأولى: استلام الموقع، رخصة البناء، الحفر، وصب الخرسانة العادية للأساسات","fg":"#1E293B"},{"c":"C9","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":135000,"f":"=C9*لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E9","v":"مقبول (Pass)","fg":"#065F46","b":true,"al":"center"},{"c":"F9","v":"2026-11-15","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G9","v":135000,"f":"=SUM($D$9:D9)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H9","v":1068.75,"f":"=ROUND(G9*(لوحة_التحكم_وحاسبة_التمويل!$C$16/12)*2, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I9","v":"صرف فوري عند الرهن وتوقيع عقد المقاولة التنفيذي","fg":"#64748B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"دفعة #2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"الدفعة الثانية: صب القواعد المسلحة، رقاب الأعمدة، الميد الأرضية، والعزل المائي التام","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":270000,"f":"=C10*لوحة_التحكم_وحاسبة_التمويل!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E10","v":"مقبول (Pass)","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center"},{"c":"F10","v":"2027-01-20","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G10","v":405000,"f":"=SUM($D$9:D10)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H10","v":3206.25,"f":"=ROUND(G10*(لوحة_التحكم_وحاسبة_التمويل!$C$16/12)*2, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I10","v":"فحص اختبارات مكعبات الخرسانة 28 يوماً وعزل القواعد","bg":"#F8FAFC","fg":"#64748B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"دفعة #3","b":true,"al":"center"},{"c":"B11","v":"الدفعة الثالثة: استكمال الهيكل العظم لكامل الأدوار (الأعمدة والأسقف والمباني)","fg":"#1E293B"},{"c":"C11","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":405000,"f":"=C11*لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E11","v":"مقبول (Pass)","fg":"#065F46","b":true,"al":"center"},{"c":"F11","v":"2027-05-10","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G11","v":810000,"f":"=SUM($D$9:D11)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H11","v":6412.5,"f":"=ROUND(G11*(لوحة_التحكم_وحاسبة_التمويل!$C$16/12)*2, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I11","v":"معاينة هندسية من شركة التقييم وشهادة سلامة الهيكل","fg":"#64748B"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"دفعة #4","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"الدفعة الرابعة: أعمال اللياسة والتأسيسات الكهروميكانيكية (سباكة/كهرباء/دكت)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":270000,"f":"=C12*لوحة_التحكم_وحاسبة_التمويل!$C$13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E12","v":"مقبول (Pass)","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center"},{"c":"F12","v":"2027-08-30","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G12","v":1080000,"f":"=SUM($D$9:D12)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H12","v":8550,"f":"=ROUND(G12*(لوحة_التحكم_وحاسبة_التمويل!$C$16/12)*2, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I12","v":"اختبار ضغط شبكات السباكة وتأسيسات العزل الحراري SBC","bg":"#F8FAFC","fg":"#64748B"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"دفعة #5","b":true,"al":"center"},{"c":"B13","v":"الدفعة الخامسة: التشطيبات النهائية، الأرضيات، إطلاق التيار الكهربائي، وشهادة الإشغال","fg":"#1E293B"},{"c":"C13","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":270000,"f":"=C13*لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E13","v":"مقبول (Pass)","fg":"#065F46","b":true,"al":"center"},{"c":"F13","v":"2027-12-15","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G13","v":1350000,"f":"=SUM($D$9:D13)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H13","v":10687.5,"f":"=ROUND(G13*(لوحة_التحكم_وحاسبة_التمويل!$C$16/12)*2, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I13","v":"تقديم شهادة الإشغال الرسمية من بلدي وإطلاق العداد","fg":"#64748B"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"—","bg":"#E2E8F0","al":"center"},{"c":"B14","v":"الإجمالي العام لدفعات البناء الذاتي","bg":"#E2E8F0","b":true},{"c":"C14","v":1,"f":"=SUM(C9:C13)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"D14","v":1350000,"f":"=SUM(D9:D13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E14","v":"100% مكتمل","bg":"#E2E8F0","fg":"#065F46","b":true,"al":"center"},{"c":"F14","v":"فترة تنفيذ 18 شهراً","bg":"#E2E8F0","fg":"#64748B","al":"center"},{"c":"G14","v":1350000,"f":"=D14","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"H14","v":29925,"f":"=SUM(H9:H13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"I14","v":"مؤهلة للرسملة وفق معيار IAS 23","bg":"#E2E8F0","fg":"#64748B"}]}]},{"name":"القدرة_الائتمانية_وساما","maxRow":17,"maxCol":7,"colWidths":[28.0,24.0,22.0,24.0,28.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"فحص الجدارة الائتمانية ونسبة عبء الدين (DBR) وفق ضوابط البنك المركزي السعودي (ساما)","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":54.0,"cells":[{"c":"A2","v":"تدقيق الامتثال لمبادئ التمويل المسؤول للأفراد: احتساب إجمالي الدخل الشهري، الالتزامات الائتمانية القائمة، وسقف الاستقطاع النظامي","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":13.9,"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: تفصيل الدخل الشهري للمستفيد","bg":"#065F46","fg":"#FFFFFF","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E4","v":"ثانياً: الالتزامات الشهرية القائمة (تقرير سمة SIMAH)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":"الراتب الأساسي الشهري","b":true},{"c":"B5","v":16000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"C5","v":"المسجل في التأمينات الاجتماعية GOSI","fg":"#64748B","cs":2},{"skip":true},{"c":"E5","v":"قسط تمويل شخصي قائم","b":true},{"c":"F5","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G5","v":"ينتهي بعد 18 شهراً","fg":"#64748B"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"بدل السكن النقدي الشهري","b":true},{"c":"B6","v":4000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"C6","v":"ثابت ومثبت بتعريف الراتب","fg":"#64748B","cs":2},{"skip":true},{"c":"E6","v":"قسط تمويل تأجيري للسيارة","b":true},{"c":"F6","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G6","v":"ينتهي بعد 24 شهراً","fg":"#64748B"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"بدل النقل والمواصلات","b":true},{"c":"B7","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"C7","v":"بدل شهري نظامي","fg":"#64748B","cs":2},{"skip":true},{"c":"E7","v":"البطاقات الائتمانية (5% من الحد الائتماني)","b":true},{"c":"F7","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G7","v":"الحد الائتماني الإجمالي 10,000 ر.س","fg":"#64748B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"بدلات أخرى ثابتة ومستمرة","b":true},{"c":"B8","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"C8","v":"بدل طبيعة عمل / إشراف","fg":"#64748B","cs":2},{"skip":true},{"c":"E8","v":"أي التزامات كفالة أو تمويل عقاري آخر","b":true},{"c":"F8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G8","v":"لا يوجد التزامات أخرى","fg":"#64748B"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":"إجمالي الراتب الشهري (Gross)","b":true},{"c":"B9","v":23500,"f":"=SUM(B5:B8)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"C9","v":"مجموع عناصر الأجر الشامل","fg":"#64748B","cs":2},{"skip":true},{"c":"E9","v":"إجمالي الالتزامات الشهرية القائمة","b":true},{"c":"F9","v":3200,"f":"=SUM(F5:F8)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G9","v":"المسجلة رسمياً لدى سمة SIMAH","fg":"#64748B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"استقطاع التأمينات الاجتماعية GOSI (9.75%)","b":true},{"c":"B10","v":1950,"f":"=ROUND((B5+B6)*9.75%, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"C10","v":"حصة الموظف السعودي من الأساسي والسكن","fg":"#64748B","cs":2},{"skip":true},{"c":"E10","v":"نسبة الاستقطاع المسموحة نظاماً (ساما)","b":true},{"c":"F10","v":0.65,"f":"=IF(B11>15000, 65%, 55%)","al":"center","nf":"0.0%"},{"c":"G10","v":"65% لرواتب > 15 ألف ر.س و55% لما دونها","fg":"#64748B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"صافي الراتب الشهري المستلم في الحساب","b":true},{"c":"B11","v":21550,"f":"=B9-B10","bg":"#ECFDF5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"C11","v":"الدخل الشهري الفعلي للاستقطاع","fg":"#64748B","cs":2},{"skip":true},{"c":"E11","v":"أقصى استقطاع شهري إجمالي مسموح به","b":true},{"c":"F11","v":14007.5,"f":"=ROUND(B11*F10, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"G11","v":"سقف كافة التمويلات مجتمعة شهرياً","fg":"#64748B"}]},{"r":12,"h":13.9,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ثالثاً: فحص الامتثال النهائي وقدرة تحمل التمويل العقاري الجديد","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"الحد الأقصى المتاح شهرياً للتمويل العقاري الجديد:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C14","v":10807.5,"f":"=F11-F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D14","v":"القسط العقاري المقترح في لوحة التحكم:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"G14","v":-1585.25,"f":"=لوحة_التحكم_وحاسبة_التمويل!$C$23","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"نسبة الاستقطاع الكلية بعد إضافة التمويل الجديد:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C15","v":0.07493,"f":"=(F9+لوحة_التحكم_وحاسبة_التمويل!$C$23)/B11","bg":"#ECFDF5","al":"center","nf":"0.0%"},{"c":"D15","v":"حالة الامتثال النظامي لضوابط ساما:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"G15","v":"🟢 متوافق نظاماً (ضمن السقف المصرح به)","f":"=IF(C15<=F10,\"🟢 متوافق نظاماً (ضمن السقف المصرح به)\",\"⚠️ تنبيه: يتجاوز سقف نسبة عبء الدين\")","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"@"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"الفائض المالي المتبقي للعميل بعد كافة الأقساط:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C16","v":19935.25,"f":"=B11-(F9+لوحة_التحكم_وحاسبة_التمويل!$C$23)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D16","v":"نسبة الأمان المالي والسيولة المعيشية:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"G16","v":0.92507,"f":"=C16/B11","al":"center","nf":"0.0%"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"أقصى تمويل عقاري يمكن منحه بناءً على الفائض المتاح:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C17","v":0,"f":"=ROUND(PV(لوحة_التحكم_وحاسبة_التمويل!$C$17, لوحة_التحكم_وحاسبة_التمويل!$C$15, -C14), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"D17","v":"فارق القدرة التمويلية عن التمويل المطلوب:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"G17","v":-1350000,"f":"=C17-لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"}]}]},{"name":"المعالجة_المحاسبية_للقروض","maxRow":21,"maxCol":7,"colWidths":[10.0,45.0,18.0,22.0,13.0,13.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"دليل القيود والمعالجة المحاسبية لقروض التمويل العقاري وتكاليف الاقتراض (IFRS & IAS 23)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"المعالجة المحاسبية لشركات التطوير العقاري والمقاولات والأفراد: قيود الصرف، استحقاق وسداد الأقساط، رسملة الفوائد، وإسقاط الأرباح عند السداد المبكر","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":13.9,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم القيد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"البيان المحاسبي وشرح المعاملة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"رقم الحساب (شجرة الحسابات)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مدين (Debit)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"دائن (Credit)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المعيار المحاسبي الحاكم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"أثر القيد في القوائم المالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"قيد 01","b":true,"al":"center"},{"c":"B5","v":"من حـ/ الأصول الثابتة - عقارات وأراضي (أو مشروعات تحت التنفيذ CIP)","b":true},{"c":"C5","v":"120101","fg":"#64748B","al":"center"},{"c":"D5","v":1500000,"f":"=لوحة_التحكم_وحاسبة_التمويل!$C$9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F5","v":"معيار IAS 16 / IAS 40","fg":"#64748B","al":"center"},{"c":"G5","v":"زيادة أصول غير متداولة بقيمة الأصل","fg":"#64748B"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"قيد 01","b":true,"al":"center"},{"c":"B6","v":"إلى حـ/ البنك - حساب جاري (مبلغ الدفعة الأولى المسددة)","fg":"#1E293B"},{"c":"C6","v":"110101","fg":"#64748B","al":"center"},{"c":"D6","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E6","v":150000,"f":"=لوحة_التحكم_وحاسبة_التمويل!$C$11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F6","v":"معيار IAS 1","fg":"#64748B","al":"center"},{"c":"G6","v":"نقص أصول متداولة (خروج نقدية)","fg":"#64748B"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"قيد 01","b":true,"al":"center"},{"c":"B7","v":"إلى حـ/ قروض وتسهيلات بنكية طويلة الأجل - تمويل عقاري","fg":"#1E293B"},{"c":"C7","v":"220101","fg":"#64748B","al":"center"},{"c":"D7","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E7","v":1350000,"f":"=لوحة_التحكم_وحاسبة_التمويل!$C$13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F7","v":"معيار IFRS 9","fg":"#64748B","al":"center"},{"c":"G7","v":"إثبات التزام مالي طويل الأجل","fg":"#64748B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"قيد 02","b":true,"al":"center"},{"c":"B8","v":"من حـ/ مصاريف رسوم إدارية وتقييم عقاري تمويلي","b":true},{"c":"C8","v":"510801","fg":"#64748B","al":"center"},{"c":"D8","v":7000,"f":"=MIN(لوحة_التحكم_وحاسبة_التمويل!$C$13*1%, 5000)+2000","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E8","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F8","v":"معيار IFRS 9","fg":"#64748B","al":"center"},{"c":"G8","v":"مصاريف إدارية وتمويلية في قائمة الدخل","fg":"#64748B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"قيد 02","b":true,"al":"center"},{"c":"B9","v":"إلى حـ/ البنك - الحساب الجاري","fg":"#1E293B"},{"c":"C9","v":"110101","fg":"#64748B","al":"center"},{"c":"D9","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E9","v":7000,"f":"=D8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F9","v":"معيار IAS 1","fg":"#64748B","al":"center"},{"c":"G9","v":"سداد المصاريف لمرة واحدة للبنك","fg":"#64748B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"قيد 03","b":true,"al":"center"},{"c":"B10","v":"من حـ/ قروض وتسهيلات بنكية (الجزء الجاري المستحق من أصل الدين)","b":true},{"c":"C10","v":"210301","fg":"#64748B","al":"center"},{"c":"D10","v":0,"f":"=جدول_استهلاك_الأقساط!$E$5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E10","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F10","v":"معيار IFRS 9","fg":"#64748B","al":"center"},{"c":"G10","v":"تخفيض التزام القرض بجزء الأصل المسدد","fg":"#64748B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"قيد 03","b":true,"al":"center"},{"c":"B11","v":"من حـ/ مصاريف تمويلية - أرباح مرابحة عقارية (قائمة الدخل)","b":true},{"c":"C11","v":"520101","fg":"#64748B","al":"center"},{"c":"D11","v":0,"f":"=جدول_استهلاك_الأقساط!$F$5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E11","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F11","v":"معيار IAS 1","fg":"#64748B","al":"center"},{"c":"G11","v":"إثبات فائدة الشهر الأول في الأرباح والخسائر","fg":"#64748B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"قيد 03","b":true,"al":"center"},{"c":"B12","v":"من حـ/ مصاريف تكافل وتأمين على العقار والحياة","b":true},{"c":"C12","v":"520201","fg":"#64748B","al":"center"},{"c":"D12","v":393.75,"f":"=جدول_استهلاك_الأقساط!$G$5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E12","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F12","v":"معيار IFRS 17","fg":"#64748B","al":"center"},{"c":"G12","v":"مصروف تأمين شهري تشغيلي","fg":"#64748B"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"قيد 03","b":true,"al":"center"},{"c":"B13","v":"إلى حـ/ البنك - سداد القسط الشهري الإجمالي","fg":"#1E293B"},{"c":"C13","v":"110101","fg":"#64748B","al":"center"},{"c":"D13","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E13","v":393.75,"f":"=جدول_استهلاك_الأقساط!$D$5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F13","v":"معيار IAS 1","fg":"#64748B","al":"center"},{"c":"G13","v":"نقص الحساب الجاري بقيمة القسط المستقطع","fg":"#64748B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"قيد 04","b":true,"al":"center"},{"c":"B14","v":"من حـ/ مشروعات تحت التنفيذ CIP (رسملة تكاليف الاقتراض أثناء البناء)","b":true},{"c":"C14","v":"120501","fg":"#64748B","al":"center"},{"c":"D14","v":29925,"f":"=تمويل_البناء_الذاتي!$H$14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E14","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F14","v":"معيار IAS 23","fg":"#64748B","al":"center"},{"c":"G14","v":"إضافة فوائد فترة الإنشاء إلى تكلفة المبنى","fg":"#64748B"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"قيد 04","b":true,"al":"center"},{"c":"B15","v":"إلى حـ/ مصاريف تمويلية رسملية مؤجلة","fg":"#1E293B"},{"c":"C15","v":"520999","fg":"#64748B","al":"center"},{"c":"D15","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E15","v":29925,"f":"=D14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F15","v":"معيار IAS 23","fg":"#64748B","al":"center"},{"c":"G15","v":"منع تحميل فترة البناء بمصاريف تمويلية","fg":"#64748B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"قيد 05","b":true,"al":"center"},{"c":"B16","v":"من حـ/ البنك - الحساب الجاري (إيداع الدعم السكني من الصندوق)","b":true},{"c":"C16","v":"110101","fg":"#64748B","al":"center"},{"c":"D16","v":1979,"f":"=جدول_استهلاك_الأقساط!$H$5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E16","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F16","v":"معيار IAS 20","fg":"#64748B","al":"center"},{"c":"G16","v":"زيادة النقدية المحولة من صندوق التنمية","fg":"#64748B"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"قيد 05","b":true,"al":"center"},{"c":"B17","v":"إلى حـ/ إيرادات منح ودعم حكومي سكني (قائمة الدخل)","fg":"#1E293B"},{"c":"C17","v":"420101","fg":"#64748B","al":"center"},{"c":"D17","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E17","v":1979,"f":"=D16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F17","v":"معيار IAS 20","fg":"#64748B","al":"center"},{"c":"G17","v":"إثبات إيراد مقابل الدعم الشهري المحول","fg":"#64748B"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"قيد 06","b":true,"al":"center"},{"c":"B18","v":"من حـ/ قروض بنكية طويلة الأجل (إقفال الرصيد عند السداد المبكر)","b":true},{"c":"C18","v":"220101","fg":"#64748B","al":"center"},{"c":"D18","v":1350000,"f":"=جدول_استهلاك_الأقساط!$J$64","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E18","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F18","v":"معيار IFRS 9","fg":"#64748B","al":"center"},{"c":"G18","v":"إسقاط كامل الالتزام المتبقي عند سداد السنة 5","fg":"#64748B"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"قيد 06","b":true,"al":"center"},{"c":"B19","v":"من حـ/ أرباح سداد مبكر - إسقاط أرباح مستقبلية غير مستحقة","b":true},{"c":"C19","v":"420501","fg":"#64748B","al":"center"},{"c":"D19","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E19","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F19","v":"ضوابط ساما","fg":"#64748B","al":"center"},{"c":"G19","v":"إلغاء كافة أرباح السنوات المتبقية نظاماً","fg":"#64748B"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"قيد 06","b":true,"al":"center"},{"c":"B20","v":"إلى حـ/ البنك - سداد الرصيد القائم وغرامة 3 أشهر أرباح","fg":"#1E293B"},{"c":"C20","v":"110101","fg":"#64748B","al":"center"},{"c":"D20","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E20","v":1366031.25,"f":"=D18+(D18*(لوحة_التحكم_وحاسبة_التمويل!$C$16/12)*3)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F20","v":"معيار IFRS 9","fg":"#64748B","al":"center"},{"c":"G20","v":"سداد أصل المبلغ المتبقي + أرباح 3 أشهر فقط","fg":"#64748B"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"—","bg":"#E2E8F0","al":"center"},{"c":"B21","v":"المجموع التوازني للقيود المحاسبية","bg":"#E2E8F0","b":true},{"c":"C21","v":"تطابق المدين والدائن","bg":"#E2E8F0","fg":"#64748B","al":"center"},{"c":"D21","v":2889297.75,"f":"=SUM(D5:D20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"E21","v":2905329,"f":"=SUM(E5:E20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\";@"},{"c":"F21","v":"🟢 متوازن 100%","bg":"#E2E8F0","fg":"#065F46","b":true,"al":"center"},{"c":"G21","v":"مطابق لمتطلبات مراجعي الحسابات الخارجيين","bg":"#E2E8F0","fg":"#64748B"}]}]}]}