{"slug":"real-estate-investment-portfolio-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات الأداء","maxRow":28,"maxCol":12,"colWidths":[15.0,32.0,24.0,22.0,16.0,18.0,13.0,22.0,20.0,22.0,18.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"داشبورد تحليل الاستثمار العقاري والمبيعات وعوائد الإيجار والتحصيل (Real Estate Portfolio & Sales Dashboard)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تحليل الأداء الاستثماري لمحفظة الأصول، مؤشرات المبيعات ونسب الإشغال، صافي الدخل التشغيلي (NOI)، ومعدلات الرسملة Cap Rate وفق معايير التقييم العقاري","bg":"#334155","fg":"#E2E8F0","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"القيمة الاستثمارية للمحفظة (GDV)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي المبيعات التعاقدية (Sales)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"النقدية المحصلة فعلياً (Collected)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"صافي الدخل التشغيلي السنوي (NOI)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"متوسط العائد الرأسمالي (Cap Rate)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"K4","v":"متوسط نسبة الإشغال والمبيعات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":828000000,"f":"=D17","fg":"#B45309","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":44550000,"f":"=H17","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":38100000,"f":"=SUM('سجل الوحدات والعمليات والمبيعات'!$I$5:$I$34)","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":56190000,"f":"=J17","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"I5","v":0.067862,"f":"=K17","fg":"#B45309","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true},{"c":"K5","v":0.94,"f":"=G17","fg":"#059669","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"إجمالي القيمة التقديرية للأصول","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"C6","v":"قيمة العقود والصفقات المبرمة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"E6","v":"السيولة المحصلة في الحسابات","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"G6","v":"صافي عوائد التشغيل والتأجير","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"I6","v":"معدل الرسملة الإجمالي للمحفظة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"K6","v":"معدل إشغال وبيع الوحدات الكلي","bg":"#F8FAFC","fg":"#334155","al":"center","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""},{"c":"L7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: تحليل أداء الأصول والمشاريع العقارية بالمحفظة (Real Estate Assets Performance Analysis)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""},{"c":"I9","v":""},{"c":"J9","v":""},{"c":"K9","v":""},{"c":"L9","v":""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"كود الأصل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"اسم المشروع العقاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C10","v":"نوع الأصل والتصنيف","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"القيمة الاستثمارية GDV","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"إجمالي الوحدات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"الوحدات المباعة/المؤجرة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"نسبة الإشغال/البيع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"إجمالي المبيعات التعاقدية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I10","v":"المصروفات التشغيلية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J10","v":"صافي الدخل التشغيلي NOI","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K10","v":"معدل العائد Cap Rate","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L10","v":"الموقف الاستثماري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"AST-01","b":true,"al":"center"},{"c":"B11","v":"برج الجوهرة السكني الفاخر"},{"c":"C11","v":"سكني - شقق تمليك فاخرة"},{"c":"D11","v":125000000,"f":"='إعدادات المحفظة والسياسات'!H19","al":"center","nf":"#,##0"},{"c":"E11","v":160,"f":"='إعدادات المحفظة والسياسات'!F19","al":"center","nf":"#,##0"},{"c":"F11","v":152,"f":"=ROUND(E11*'تحليل عوائد الإيجار والرسملة'!J5, 0)","al":"center","nf":"#,##0"},{"c":"G11","v":0.95,"f":"=F11/E11","al":"center","nf":"0.0%"},{"c":"H11","v":9140000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$C$5:$C$34, A11)","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":2400000,"f":"='تحليل عوائد الإيجار والرسملة'!F5","al":"center","nf":"#,##0"},{"c":"J11","v":8240000,"f":"='تحليل عوائد الإيجار والرسملة'!G5","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":0.06592,"f":"='تحليل عوائد الإيجار والرسملة'!I5","b":true,"al":"center","nf":"0.0%"},{"c":"L11","v":"أداء مستقر ومستهدف","f":"=IF(K11>=0.075, \"عائد استثماري متميز\", IF(K11>=0.065, \"أداء مستقر ومستهدف\", \"أداء متواضع - يحتاج إعادة هيكلة\"))","b":true,"al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"AST-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مجمع واحة النرجس التجاري والإداري","bg":"#F8FAFC"},{"c":"C12","v":"تجاري وإداري - معارض ومكاتب","bg":"#F8FAFC"},{"c":"D12","v":190000000,"f":"='إعدادات المحفظة والسياسات'!H20","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E12","v":90,"f":"='إعدادات المحفظة والسياسات'!F20","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F12","v":84,"f":"=ROUND(E12*'تحليل عوائد الإيجار والرسملة'!J6, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G12","v":0.933333,"f":"=F12/E12","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H12","v":5300000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$C$5:$C$34, A12)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":4200000,"f":"='تحليل عوائد الإيجار والرسملة'!F6","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J12","v":13284000,"f":"='تحليل عوائد الإيجار والرسملة'!G6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":0.069916,"f":"='تحليل عوائد الإيجار والرسملة'!I6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"L12","v":"أداء مستقر ومستهدف","f":"=IF(K12>=0.075, \"عائد استثماري متميز\", IF(K12>=0.065, \"أداء مستقر ومستهدف\", \"أداء متواضع - يحتاج إعادة هيكلة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"AST-03","b":true,"al":"center"},{"c":"B13","v":"منتجع درة الساحل السكني السياحي"},{"c":"C13","v":"سكني سياحي - فلل وشاليهات"},{"c":"D13","v":145000000,"f":"='إعدادات المحفظة والسياسات'!H21","al":"center","nf":"#,##0"},{"c":"E13","v":70,"f":"='إعدادات المحفظة والسياسات'!F21","al":"center","nf":"#,##0"},{"c":"F13","v":63,"f":"=ROUND(E13*'تحليل عوائد الإيجار والرسملة'!J7, 0)","al":"center","nf":"#,##0"},{"c":"G13","v":0.9,"f":"=F13/E13","al":"center","nf":"0.0%"},{"c":"H13","v":10910000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$C$5:$C$34, A13)","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":2900000,"f":"='تحليل عوائد الإيجار والرسملة'!F7","al":"center","nf":"#,##0"},{"c":"J13","v":8260000,"f":"='تحليل عوائد الإيجار والرسملة'!G7","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":0.056966,"f":"='تحليل عوائد الإيجار والرسملة'!I7","b":true,"al":"center","nf":"0.0%"},{"c":"L13","v":"أداء متواضع - يحتاج إعادة هيكلة","f":"=IF(K13>=0.075, \"عائد استثماري متميز\", IF(K13>=0.065, \"أداء مستقر ومستهدف\", \"أداء متواضع - يحتاج إعادة هيكلة\"))","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"AST-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"بلازا الأندلس الطبي المتخصص","bg":"#F8FAFC"},{"c":"C14","v":"طبي - مراكز جراحة وعيادات","bg":"#F8FAFC"},{"c":"D14","v":98000000,"f":"='إعدادات المحفظة والسياسات'!H22","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E14","v":65,"f":"='إعدادات المحفظة والسياسات'!F22","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":62,"f":"=ROUND(E14*'تحليل عوائد الإيجار والرسملة'!J8, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G14","v":0.953846,"f":"=F14/E14","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H14","v":3410000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$C$5:$C$34, A14)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":1850000,"f":"='تحليل عوائد الإيجار والرسملة'!F8","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J14","v":7366000,"f":"='تحليل عوائد الإيجار والرسملة'!G8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":0.075163,"f":"='تحليل عوائد الإيجار والرسملة'!I8","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"L14","v":"عائد استثماري متميز","f":"=IF(K14>=0.075, \"عائد استثماري متميز\", IF(K14>=0.065, \"أداء مستقر ومستهدف\", \"أداء متواضع - يحتاج إعادة هيكلة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"AST-05","b":true,"al":"center"},{"c":"B15","v":"مجمع المستودعات اللوجستية الذكية"},{"c":"C15","v":"لوجستي صناعي - تخزين وتوزيع"},{"c":"D15","v":115000000,"f":"='إعدادات المحفظة والسياسات'!H23","al":"center","nf":"#,##0"},{"c":"E15","v":45,"f":"='إعدادات المحفظة والسياسات'!F23","al":"center","nf":"#,##0"},{"c":"F15","v":43,"f":"=ROUND(E15*'تحليل عوائد الإيجار والرسملة'!J9, 0)","al":"center","nf":"#,##0"},{"c":"G15","v":0.955556,"f":"=F15/E15","al":"center","nf":"0.0%"},{"c":"H15","v":3840000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$C$5:$C$34, A15)","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":1750000,"f":"='تحليل عوائد الإيجار والرسملة'!F9","al":"center","nf":"#,##0"},{"c":"J15","v":8510000,"f":"='تحليل عوائد الإيجار والرسملة'!G9","b":true,"al":"center","nf":"#,##0"},{"c":"K15","v":0.074,"f":"='تحليل عوائد الإيجار والرسملة'!I9","b":true,"al":"center","nf":"0.0%"},{"c":"L15","v":"أداء مستقر ومستهدف","f":"=IF(K15>=0.075, \"عائد استثماري متميز\", IF(K15>=0.065, \"أداء مستقر ومستهدف\", \"أداء متواضع - يحتاج إعادة هيكلة\"))","b":true,"al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"AST-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"كمباوند سدرة السكني المغلق","bg":"#F8FAFC"},{"c":"C16","v":"سكني عائلي - فلل وتاون هاوس","bg":"#F8FAFC"},{"c":"D16","v":155000000,"f":"='إعدادات المحفظة والسياسات'!H24","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E16","v":120,"f":"='إعدادات المحفظة والسياسات'!F24","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F16","v":113,"f":"=ROUND(E16*'تحليل عوائد الإيجار والرسملة'!J10, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G16","v":0.941667,"f":"=F16/E16","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H16","v":11950000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$C$5:$C$34, A16)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":3100000,"f":"='تحليل عوائد الإيجار والرسملة'!F10","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J16","v":10530000,"f":"='تحليل عوائد الإيجار والرسملة'!G10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K16","v":0.067935,"f":"='تحليل عوائد الإيجار والرسملة'!I10","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"L16","v":"أداء مستقر ومستهدف","f":"=IF(K16>=0.075, \"عائد استثماري متميز\", IF(K16>=0.065, \"أداء مستقر ومستهدف\", \"أداء متواضع - يحتاج إعادة هيكلة\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B17","v":"الإجمالي العام لمحفظة الأصول والمشاريع العقارية","bg":"#F1F5F9","b":true},{"c":"C17","v":"6 مشاريع كبرى","bg":"#F1F5F9","b":true},{"c":"D17","v":828000000,"f":"=SUM(D11:D16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":550,"f":"=SUM(E11:E16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F17","v":517,"f":"=SUM(F11:F16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":0.94,"f":"=F17/E17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H17","v":44550000,"f":"=SUM(H11:H16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":16200000,"f":"=SUM(I11:I16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":56190000,"f":"=SUM(J11:J16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K17","v":0.067862,"f":"=J17/D17","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"L17","v":"محفظة عقارية متوازنة ورابحة","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":18,"h":28.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""},{"c":"H18","v":""},{"c":"I18","v":""},{"c":"J18","v":""},{"c":"K18","v":""},{"c":"L18","v":""}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"ثانياً: الملخص الفصلي للمبيعات والتحصيلات النقدية وموقف الأقساط (Quarterly Sales & Cash Collections Summary)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"الربع المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B20","v":"الفترة الزمنية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C20","v":"المبيعات المستهدفة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D20","v":"المبيعات الفعلية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E20","v":"النقدية المحصلة فعلياً","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F20","v":"الأقساط المؤجلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G20","v":"نسبة التحصيل الفعلي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H20","v":"نسبة تحقيق المبيعات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I20","v":"عوائد الإيجار الفصلية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J20","v":"مؤشر السيولة الائتماني","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K20","v":"معدل التعثر النقدي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L20","v":"التوصية والإجراء العقاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"Q1-2026","b":true,"al":"center"},{"c":"B21","v":"يناير - مارس 2026"},{"c":"C21","v":13000000,"in":true,"al":"center","nf":"#,##0"},{"c":"D21","v":13300000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$L$5:$L$34, \"Q1\")","al":"center","nf":"#,##0"},{"c":"E21","v":11200000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$I$5:$I$34, 'سجل الوحدات والعمليات والمبيعات'!$L$5:$L$34, \"Q1\")","b":true,"al":"center","nf":"#,##0"},{"c":"F21","v":2100000,"f":"=D21-E21","al":"center","nf":"#,##0"},{"c":"G21","v":0.842105,"f":"=IF(D21>0, E21/D21, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"H21","v":1.023077,"f":"=IF(C21>0, D21/C21, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I21","v":16000000,"in":true,"al":"center","nf":"#,##0"},{"c":"J21","v":"سيولة ممتازة ومخاطر منخفضة","f":"=IF(G21>=0.75, \"سيولة ممتازة ومخاطر منخفضة\", \"مخاطر ائتمانية متوسطة\")","b":true,"al":"center"},{"c":"K21","v":0.157895,"f":"=1-G21","al":"center","nf":"0.0%"},{"c":"L21","v":"تكثيف المبيعات على الخارطة"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"Q2-2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"أبريل - يونيو 2026","bg":"#F8FAFC"},{"c":"C22","v":14000000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D22","v":11520000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$L$5:$L$34, \"Q2\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E22","v":9920000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$I$5:$I$34, 'سجل الوحدات والعمليات والمبيعات'!$L$5:$L$34, \"Q2\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F22","v":1600000,"f":"=D22-E22","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G22","v":0.861111,"f":"=IF(D22>0, E22/D22, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H22","v":0.822857,"f":"=IF(C22>0, D22/C22, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I22","v":18500000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J22","v":"سيولة ممتازة ومخاطر منخفضة","f":"=IF(G22>=0.75, \"سيولة ممتازة ومخاطر منخفضة\", \"مخاطر ائتمانية متوسطة\")","bg":"#F8FAFC","b":true,"al":"center"},{"c":"K22","v":0.138889,"f":"=1-G22","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L22","v":"متابعة دفعات الأقساط المؤجلة","bg":"#F8FAFC"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"Q3-2026","b":true,"al":"center"},{"c":"B23","v":"يوليو - سبتمبر 2026"},{"c":"C23","v":12000000,"in":true,"al":"center","nf":"#,##0"},{"c":"D23","v":8330000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$L$5:$L$34, \"Q3\")","al":"center","nf":"#,##0"},{"c":"E23","v":7250000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$I$5:$I$34, 'سجل الوحدات والعمليات والمبيعات'!$L$5:$L$34, \"Q3\")","b":true,"al":"center","nf":"#,##0"},{"c":"F23","v":1080000,"f":"=D23-E23","al":"center","nf":"#,##0"},{"c":"G23","v":0.870348,"f":"=IF(D23>0, E23/D23, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"H23","v":0.694167,"f":"=IF(C23>0, D23/C23, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I23","v":17200000,"in":true,"al":"center","nf":"#,##0"},{"c":"J23","v":"سيولة ممتازة ومخاطر منخفضة","f":"=IF(G23>=0.75, \"سيولة ممتازة ومخاطر منخفضة\", \"مخاطر ائتمانية متوسطة\")","b":true,"al":"center"},{"c":"K23","v":0.129652,"f":"=1-G23","al":"center","nf":"0.0%"},{"c":"L23","v":"إطلاق عروض التأجير التجاري"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"Q4-2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"أكتوبر - ديسمبر 2026","bg":"#F8FAFC"},{"c":"C24","v":15000000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D24","v":11400000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$H$5:$H$34, 'سجل الوحدات والعمليات والمبيعات'!$L$5:$L$34, \"Q4\")","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E24","v":9730000,"f":"=SUMIFS('سجل الوحدات والعمليات والمبيعات'!$I$5:$I$34, 'سجل الوحدات والعمليات والمبيعات'!$L$5:$L$34, \"Q4\")","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F24","v":1670000,"f":"=D24-E24","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G24","v":0.853509,"f":"=IF(D24>0, E24/D24, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H24","v":0.76,"f":"=IF(C24>0, D24/C24, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I24","v":19800000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J24","v":"سيولة ممتازة ومخاطر منخفضة","f":"=IF(G24>=0.75, \"سيولة ممتازة ومخاطر منخفضة\", \"مخاطر ائتمانية متوسطة\")","bg":"#F8FAFC","b":true,"al":"center"},{"c":"K24","v":0.146491,"f":"=1-G24","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"L24","v":"إغلاق العقود ومطابقة الضرائب","bg":"#F8FAFC"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B25","v":"إجمالي العام المالي 2026","bg":"#F1F5F9","b":true},{"c":"C25","v":54000000,"f":"=SUM(C21:C24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D25","v":44550000,"f":"=SUM(D21:D24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E25","v":38100000,"f":"=SUM(E21:E24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F25","v":6450000,"f":"=SUM(F21:F24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G25","v":0.855219,"f":"=E25/D25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H25","v":0.825,"f":"=D25/C25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"I25","v":71500000,"f":"=SUM(I21:I24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J25","v":"استقرار مالي وسيولة ممتازة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"K25","v":0.144781,"f":"=1-G25","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"L25","v":"تحقيق المستهدفات البيعية والاستثمارية","bg":"#F1F5F9","b":true}]},{"r":26,"h":28.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":""},{"c":"C26","v":""},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""},{"c":"G26","v":""},{"c":"H26","v":""},{"c":"I26","v":""},{"c":"J26","v":""},{"c":"K26","v":""},{"c":"L26","v":""}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"إعداد ومطابقة: مدير المحافظ والتحليل العقاري (Portfolio Analyst)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E27","v":"مراجعة وتدقيق: مدير قطاع الاستثمار والتطوير العقاري (Head of Real Estate)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I27","v":"إقرار وموافقة الإدارة التنفيذية: الرئيس التنفيذي والعضو المنتدب (CEO / MD)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":75.0,"cells":[{"c":"A28","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E28","v":"الاسم: .................................................   التوقيع: ...........................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":"الاسم: .................................................   التوقيع والختم: ....................","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}],"charts":[{"title":"مقارنة المبيعات التعاقدية وصافي الدخل التشغيلي (NOI) حسب الأصل العقاري (SAR)","type":"bar","grouping":"clustered","anchorRow":30,"anchorCol":0,"categories":["برج الجوهرة السكني الفاخر","مجمع واحة النرجس التجاري والإداري","منتجع درة الساحل السكني السياحي","بلازا الأندلس الطبي المتخصص","مجمع المستودعات اللوجستية الذكية","كمباوند سدرة السكني المغلق"],"series":[{"name":"إجمالي المبيعات التعاقدية","valRef":"'لوحة التحكم ومؤشرات الأداء'!$H$11:$H$16","values":[9140000.0,5300000.0,10910000.0,3410000.0,3840000.0,11950000.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات الأداء'!$H$10","nf":"#,##0"},{"name":"المصروفات التشغيلية","valRef":"'لوحة التحكم ومؤشرات الأداء'!$I$11:$I$16","values":[2400000.0,4200000.0,2900000.0,1850000.0,1750000.0,3100000.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات الأداء'!$I$10","nf":"#,##0"},{"name":"صافي الدخل التشغيلي NOI","valRef":"'لوحة التحكم ومؤشرات الأداء'!$J$11:$J$16","values":[8240000.0,13284000.0,8260000.0,7366000.0,8510000.0,10530000.0],"color":"#D97706","titleRef":"'لوحة التحكم ومؤشرات الأداء'!$J$10","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات الأداء'!$B$11:$B$16"},{"title":"مسار المبيعات التعاقدية والنقدية المححصلة والأقساط المؤجلة فصلياً (SAR)","type":"line","grouping":"standard","anchorRow":30,"anchorCol":6,"categories":["يناير - مارس 2026","أبريل - يونيو 2026","يوليو - سبتمبر 2026","أكتوبر - ديسمبر 2026"],"series":[{"name":"المبيعات الفعلية","valRef":"'لوحة التحكم ومؤشرات الأداء'!$D$21:$D$24","values":[13300000.0,11520000.0,8330000.0,11400000.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات الأداء'!$D$20","nf":"#,##0"},{"name":"النقدية المحصلة فعلياً","valRef":"'لوحة التحكم ومؤشرات الأداء'!$E$21:$E$24","values":[11200000.0,9920000.0,7250000.0,9730000.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات الأداء'!$E$20","nf":"#,##0"},{"name":"الأقساط المؤجلة","valRef":"'لوحة التحكم ومؤشرات الأداء'!$F$21:$F$24","values":[2100000.0,1600000.0,1080000.0,1670000.0],"color":"#D97706","titleRef":"'لوحة التحكم ومؤشرات الأداء'!$F$20","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات الأداء'!$B$21:$B$24"}]},{"name":"إعدادات المحفظة والسياسات","maxRow":25,"maxCol":8,"colWidths":[14.0,36.0,30.0,13.0,24.0,20.0,26.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات المحفظة العقارية والسياسات الاستثمارية ومحددات التقييم (Real Estate Portfolio Setup & Policies)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"محددات التقييم العقاري، تكلفة رأس المال WACC، معدلات العائد المستهدفة، وبيانات الأصول والمشاريع وفق معايير التقييم الدولية","bg":"#334155","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: محددات الاستثمار والسياسات المالية للمحفظة (Investment Parameters & Macro Policies)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"كود الإعداد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المتغير الاستثماري / السياسة المالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القيمة المدخلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الشرح والأثر التشغيلي والاستثماري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"CFG-01","b":true,"al":"center"},{"c":"B6","v":"اسم شركة التطوير والاستثمار العقاري"},{"c":"C6","v":"شركة بنيان للتطوير والاستثمار العقاري ش.م.م","bg":"#FEF9C3","b":true,"al":"center"},{"c":"D6","v":"نص","al":"center"},{"c":"E6","v":"المطور الرئيسي والمالك لمحفظة الأصول والمشاريع الاستثمارية","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"CFG-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"سنة التقييم ودورة التحليل المالي","bg":"#F8FAFC"},{"c":"C7","v":2026,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0"},{"c":"D7","v":"سنة","bg":"#F8FAFC","al":"center"},{"c":"E7","v":"فترة التحليل المالي ومتابعة المبيعات وعوائد الإيجار السنوية","bg":"#F8FAFC","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"CFG-03","b":true,"al":"center"},{"c":"B8","v":"العملة الرسمية لتقييم المحفظة والتقارير"},{"c":"C8","v":"ريال سعودي (SAR)","bg":"#FEF9C3","b":true,"al":"center"},{"c":"D8","v":"عملة","al":"center"},{"c":"E8","v":"العملة الأساسية لكافة العقود والمبيعات والتحصيلات","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"CFG-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"معدل العائد الخالي من المخاطر بالمملكة (Risk-Free Rate)","bg":"#F8FAFC"},{"c":"C9","v":0.045,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E9","v":"عائد الصكوك الحكومية السيادية لأجل 10 سنوات كمعيار أمان استثماري","bg":"#F8FAFC","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"CFG-05","b":true,"al":"center"},{"c":"B10","v":"تكلفة رأس المال المرجحة للمحفظة (WACC)"},{"c":"C10","v":0.085,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"نسبة مئوية","al":"center"},{"c":"E10","v":"متوسط تكلفة التمويل البنكي وحقوق الملكية لتمويل المشاريع العقارية","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"CFG-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"معدل العائد الداخلي المستهدف للمشاريع (Target IRR)","bg":"#F8FAFC"},{"c":"C11","v":0.16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E11","v":"العائد الاستثماري الأدنى المقبول لاعتماد إطلاق المشاريع الجديدة","bg":"#F8FAFC","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"CFG-07","b":true,"al":"center"},{"c":"B12","v":"معدل رسملة التخارج المستهدف (Target Exit Cap Rate)"},{"c":"C12","v":0.075,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"نسبة مئوية","al":"center"},{"c":"E12","v":"معدل العائد الرأسمالي المستهدف لبيع وتسييل الأصول المدرة للدخل","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"CFG-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"الحد الأدنى لنسبة الإشغال الآمنة (Break-Even Occupancy)","bg":"#F8FAFC"},{"c":"C13","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"نسبة التأجير المطلوبة لتغطية كامل مصروفات التشغيل وخدمة الدين","bg":"#F8FAFC","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"CFG-09","b":true,"al":"center"},{"c":"B14","v":"نسبة ضريبة التصرفات العقارية (RETT)"},{"c":"C14","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D14","v":"نسبة مئوية","al":"center"},{"c":"E14","v":"الضريبة النظامية المطبقة على صفقات البيع ونقل ملكية العقارات","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"CFG-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"نسبة ضريبة القيمة المضافة للتأجير التجاري (VAT)","bg":"#F8FAFC"},{"c":"C15","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D15","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E15","v":"الضريبة المطبقة على عقود إيجار المحلات والمعارض والمكاتب التجارية","bg":"#F8FAFC","fg":"#334155","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"ثانياً: سجل الأصول والمشاريع العقارية بالمحفظة (Master Real Estate Assets & Projects Setup)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"كود الأصل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B18","v":"اسم المشروع / الأصل العقاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C18","v":"الموقع والمدينة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D18","v":"نوع الأصل العقاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E18","v":"المساحة المباعة/المؤجرة BUA (م²)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F18","v":"إجمالي عدد الوحدات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G18","v":"تكلفة الاستحواذ والتطوير (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H18","v":"القيمة السوقية التقديرية GDV (SAR)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"AST-01","b":true,"al":"center"},{"c":"B19","v":"برج الجوهرة السكني الفاخر"},{"c":"C19","v":"شمال الرياض - حي الصحافة"},{"c":"D19","v":"سكني - شقق تمليك فاخرة"},{"c":"E19","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F19","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":92000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":125000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"AST-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"مجمع واحة النرجس التجاري والإداري","bg":"#F8FAFC"},{"c":"C20","v":"الرياض - طريق أبي بكر الصديق","bg":"#F8FAFC"},{"c":"D20","v":"تجاري وإداري - معارض ومكاتب","bg":"#F8FAFC"},{"c":"E20","v":34200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F20","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":142000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":190000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"AST-03","b":true,"al":"center"},{"c":"B21","v":"منتجع درة الساحل السكني السياحي"},{"c":"C21","v":"جدة - أبحر الشمالية"},{"c":"D21","v":"سكني سياحي - فلل وشاليهات"},{"c":"E21","v":24800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F21","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":105000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":145000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"AST-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"بلازا الأندلس الطبي المتخصص","bg":"#F8FAFC"},{"c":"C22","v":"الخبر - طريق الملك فهد","bg":"#F8FAFC"},{"c":"D22","v":"طبي - مراكز جراحة وعيادات","bg":"#F8FAFC"},{"c":"E22","v":18600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F22","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G22","v":74000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H22","v":98000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"AST-05","b":true,"al":"center"},{"c":"B23","v":"مجمع المستودعات اللوجستية الذكية"},{"c":"C23","v":"الدمام - المدينة الصناعية الثانية"},{"c":"D23","v":"لوجستي صناعي - تخزين وتوزيع"},{"c":"E23","v":52000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F23","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G23","v":82000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H23","v":115000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"AST-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"كمباوند سدرة السكني المغلق","bg":"#F8FAFC"},{"c":"C24","v":"شرق الرياض - حي الرمال","bg":"#F8FAFC"},{"c":"D24","v":"سكني عائلي - فلل وتاون هاوس","bg":"#F8FAFC"},{"c":"E24","v":38000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"F24","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":116000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":155000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"}]},{"r":25,"h":42.0,"cells":[{"c":"A25","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B25","v":"إجمالي محفظة الأصول العقارية (6 مشاريع)","bg":"#F1F5F9","b":true},{"c":"C25","v":"تنوع جغرافي","bg":"#F1F5F9","b":true},{"c":"D25","v":"محفظة متعددة القطاعات","bg":"#F1F5F9","b":true},{"c":"E25","v":196100,"f":"=SUM(E19:E24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F25","v":550,"f":"=SUM(F19:F24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G25","v":611000000,"f":"=SUM(G19:G24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H25","v":828000000,"f":"=SUM(H19:H24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"سجل الوحدات والعمليات والمبيعات","maxRow":35,"maxCol":12,"colWidths":[16.0,18.0,16.0,38.0,22.0,48.0,18.0,24.0,13.0,13.0,22.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل الوحدات العقارية والعمليات والمبيعات وعقود الإيجار (Real Estate Units, Sales & Lease Ledger)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"سجل تفصيلي لـ 30 عملية ومطابقة بيع وتأجير للوحدات العقارية، تتبع الدفعات المحصلة والأقساط المؤجلة والفترات المالية","bg":"#334155","fg":"#E2E8F0","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"كود الوحدة / العقد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تاريخ التعاقد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"كود الأصل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"اسم المشروع العقاري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نوع التعاقد الاستثماري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"تصنيف ونوع الوحدة العقارية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"مساحة الوحدة (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القيمة الإجمالية للعقد (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"النقدية المحصلة فعلياً (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الرصيد المؤجل / الأقساط (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"حالة وموقف التحصيل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"الفترة المالية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"UNT-101","b":true,"al":"center"},{"c":"B5","v":"2026-01-10","al":"center"},{"c":"C5","v":"AST-01","b":true,"al":"center"},{"c":"D5","v":"برج الجوهرة السكني الفاخر","f":"=VLOOKUP(C5, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E5","v":"بيع وحدات تمليك","b":true,"al":"center"},{"c":"F5","v":"شقة بنتهاوس فاخرة بإطلالة بانورامية"},{"c":"G5","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H5","v":2450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I5","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J5","v":600000,"f":"=H5-I5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K5","v":"سداد منتظم بالأقساط","al":"center"},{"c":"L5","v":"Q1","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"UNT-102","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"2026-01-18","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"AST-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D6","v":"مجمع واحة النرجس التجاري والإداري","f":"=VLOOKUP(C6, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E6","v":"عقد إيجار تجاري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F6","v":"معرض تجاري رئيسي - توكيل بنكي","bg":"#F8FAFC"},{"c":"G6","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H6","v":950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":0,"f":"=H6-I6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":"محصل بالكامل","bg":"#F8FAFC","fg":"#059669","al":"center"},{"c":"L6","v":"Q1","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"UNT-103","b":true,"al":"center"},{"c":"B7","v":"2026-01-25","al":"center"},{"c":"C7","v":"AST-06","b":true,"al":"center"},{"c":"D7","v":"كمباوند سدرة السكني المغلق","f":"=VLOOKUP(C7, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E7","v":"بيع وحدات تمليك","b":true,"al":"center"},{"c":"F7","v":"فيلا تاون هاوس مودرن زاوية"},{"c":"G7","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H7","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":0,"f":"=H7-I7","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L7","v":"Q1","b":true,"al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"UNT-104","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"2026-02-04","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"AST-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D8","v":"برج الجوهرة السكني الفاخر","f":"=VLOOKUP(C8, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E8","v":"بيع وحدات تمليك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F8","v":"شقة سكنية متكررة 4 غرف نوم","bg":"#F8FAFC"},{"c":"G8","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H8","v":1380000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":980000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":400000,"f":"=H8-I8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":"سداد منتظم بالأقساط","bg":"#F8FAFC","al":"center"},{"c":"L8","v":"Q1","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"UNT-105","b":true,"al":"center"},{"c":"B9","v":"2026-02-12","al":"center"},{"c":"C9","v":"AST-04","b":true,"al":"center"},{"c":"D9","v":"بلازا الأندلس الطبي المتخصص","f":"=VLOOKUP(C9, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E9","v":"عقد إيجار تجاري","b":true,"al":"center"},{"c":"F9","v":"مركز جراحة اليوم الواحد - طابق طبي كامل"},{"c":"G9","v":620,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H9","v":1420000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":1420000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":0,"f":"=H9-I9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L9","v":"Q1","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"UNT-106","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"2026-02-20","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"AST-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":"مجمع المستودعات اللوجستية الذكية","f":"=VLOOKUP(C10, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E10","v":"عقد إيجار لوجستي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F10","v":"مستودع تخزين مبرد للصناعات الغذائية","bg":"#F8FAFC"},{"c":"G10","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H10","v":880000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":880000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":0,"f":"=H10-I10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":"محصل بالكامل","bg":"#F8FAFC","fg":"#059669","al":"center"},{"c":"L10","v":"Q1","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"UNT-107","b":true,"al":"center"},{"c":"B11","v":"2026-03-05","al":"center"},{"c":"C11","v":"AST-03","b":true,"al":"center"},{"c":"D11","v":"منتجع درة الساحل السكني السياحي","f":"=VLOOKUP(C11, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E11","v":"بيع وحدات تمليك","b":true,"al":"center"},{"c":"F11","v":"فيلا شاطئية مع حديقة ومسبح خاص"},{"c":"G11","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H11","v":3600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":2500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":1100000,"f":"=H11-I11","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":"سداد منتظم بالأقساط","al":"center"},{"c":"L11","v":"Q1","b":true,"al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"UNT-108","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"2026-03-15","bg":"#F8FAFC","al":"center"},{"c":"C12","v":"AST-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":"مجمع واحة النرجس التجاري والإداري","f":"=VLOOKUP(C12, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E12","v":"عقد إيجار إداري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F12","v":"مقر إداري لشركة استشارات هندسية","bg":"#F8FAFC"},{"c":"G12","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H12","v":520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":0,"f":"=H12-I12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":"محصل بالكامل","bg":"#F8FAFC","fg":"#059669","al":"center"},{"c":"L12","v":"Q1","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"UNT-109","b":true,"al":"center"},{"c":"B13","v":"2026-04-08","al":"center"},{"c":"C13","v":"AST-01","b":true,"al":"center"},{"c":"D13","v":"برج الجوهرة السكني الفاخر","f":"=VLOOKUP(C13, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E13","v":"بيع وحدات تمليك","b":true,"al":"center"},{"c":"F13","v":"شقة سكنية عائلية 3 غرف نوم"},{"c":"G13","v":175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H13","v":1250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J13","v":350000,"f":"=H13-I13","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":"سداد منتظم بالأقساط","al":"center"},{"c":"L13","v":"Q2","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"UNT-110","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"2026-04-16","bg":"#F8FAFC","al":"center"},{"c":"C14","v":"AST-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":"كمباوند سدرة السكني المغلق","f":"=VLOOKUP(C14, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E14","v":"بيع وحدات تمليك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F14","v":"فيلا مستقلة راقية مع مصعد وتكييف مركزي","bg":"#F8FAFC"},{"c":"G14","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H14","v":3400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":2700000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J14","v":700000,"f":"=H14-I14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":"سداد منتظم بالأقساط","bg":"#F8FAFC","al":"center"},{"c":"L14","v":"Q2","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"UNT-111","b":true,"al":"center"},{"c":"B15","v":"2026-04-24","al":"center"},{"c":"C15","v":"AST-04","b":true,"al":"center"},{"c":"D15","v":"بلازا الأندلس الطبي المتخصص","f":"=VLOOKUP(C15, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E15","v":"عقد إيجار تجاري","b":true,"al":"center"},{"c":"F15","v":"مجمع عيادات أسنان وتجميل ليزر"},{"c":"G15","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H15","v":860000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":860000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":0,"f":"=H15-I15","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L15","v":"Q2","b":true,"al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"UNT-112","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"2026-05-06","bg":"#F8FAFC","al":"center"},{"c":"C16","v":"AST-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":"مجمع واحة النرجس التجاري والإداري","f":"=VLOOKUP(C16, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E16","v":"عقد إيجار تجاري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F16","v":"مقهى ومطعم فاخر مع جلسات خارجية","bg":"#F8FAFC"},{"c":"G16","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H16","v":680000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":680000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":0,"f":"=H16-I16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":"محصل بالكامل","bg":"#F8FAFC","fg":"#059669","al":"center"},{"c":"L16","v":"Q2","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"UNT-113","b":true,"al":"center"},{"c":"B17","v":"2026-05-18","al":"center"},{"c":"C17","v":"AST-05","b":true,"al":"center"},{"c":"D17","v":"مجمع المستودعات اللوجستية الذكية","f":"=VLOOKUP(C17, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E17","v":"عقد إيجار لوجستي","b":true,"al":"center"},{"c":"F17","v":"مستودع تجارة إلكترونية وشحن سريع"},{"c":"G17","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H17","v":1150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":1150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":0,"f":"=H17-I17","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L17","v":"Q2","b":true,"al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"UNT-114","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"2026-05-28","bg":"#F8FAFC","al":"center"},{"c":"C18","v":"AST-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":"منتجع درة الساحل السكني السياحي","f":"=VLOOKUP(C18, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E18","v":"بيع وحدات تمليك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F18","v":"شاليه سياحي بإطلالة مباشرة على اللاجون","bg":"#F8FAFC"},{"c":"G18","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H18","v":2150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I18","v":1600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J18","v":550000,"f":"=H18-I18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K18","v":"سداد منتظم بالأقساط","bg":"#F8FAFC","al":"center"},{"c":"L18","v":"Q2","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"UNT-115","b":true,"al":"center"},{"c":"B19","v":"2026-06-10","al":"center"},{"c":"C19","v":"AST-01","b":true,"al":"center"},{"c":"D19","v":"برج الجوهرة السكني الفاخر","f":"=VLOOKUP(C19, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E19","v":"عقد إيجار سكني","b":true,"al":"center"},{"c":"F19","v":"شقة مفروشة فاخرة لرجال الأعمال (سنة)"},{"c":"G19","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H19","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I19","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J19","v":0,"f":"=H19-I19","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K19","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L19","v":"Q2","b":true,"al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"UNT-116","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"2026-06-22","bg":"#F8FAFC","al":"center"},{"c":"C20","v":"AST-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D20","v":"كمباوند سدرة السكني المغلق","f":"=VLOOKUP(C20, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E20","v":"بيع وحدات تمليك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F20","v":"تاون هاوس وسطى بتشطيب ذكي Smart Home","bg":"#F8FAFC"},{"c":"G20","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H20","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I20","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J20","v":0,"f":"=H20-I20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K20","v":"محصل بالكامل","bg":"#F8FAFC","fg":"#059669","al":"center"},{"c":"L20","v":"Q2","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"UNT-117","b":true,"al":"center"},{"c":"B21","v":"2026-07-07","al":"center"},{"c":"C21","v":"AST-02","b":true,"al":"center"},{"c":"D21","v":"مجمع واحة النرجس التجاري والإداري","f":"=VLOOKUP(C21, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E21","v":"عقد إيجار إداري","b":true,"al":"center"},{"c":"F21","v":"طابق إداري كامل لمجموعة استثمارية"},{"c":"G21","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H21","v":1450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I21","v":1450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J21","v":0,"f":"=H21-I21","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K21","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L21","v":"Q3","b":true,"al":"center"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"UNT-118","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"2026-07-19","bg":"#F8FAFC","al":"center"},{"c":"C22","v":"AST-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D22","v":"بلازا الأندلس الطبي المتخصص","f":"=VLOOKUP(C22, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E22","v":"عقد إيجار تجاري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F22","v":"صيدلية كبرى ومختبر تحاليل مركزية","bg":"#F8FAFC"},{"c":"G22","v":290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H22","v":720000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I22","v":720000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J22","v":0,"f":"=H22-I22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K22","v":"محصل بالكامل","bg":"#F8FAFC","fg":"#059669","al":"center"},{"c":"L22","v":"Q3","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"UNT-119","b":true,"al":"center"},{"c":"B23","v":"2026-08-05","al":"center"},{"c":"C23","v":"AST-01","b":true,"al":"center"},{"c":"D23","v":"برج الجوهرة السكني الفاخر","f":"=VLOOKUP(C23, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E23","v":"بيع وحدات تمليك","b":true,"al":"center"},{"c":"F23","v":"شقة دوبلكس مع روف خاص وملحق"},{"c":"G23","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H23","v":1780000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I23","v":1300000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J23","v":480000,"f":"=H23-I23","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K23","v":"سداد منتظم بالأقساط","al":"center"},{"c":"L23","v":"Q3","b":true,"al":"center"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"UNT-120","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"2026-08-16","bg":"#F8FAFC","al":"center"},{"c":"C24","v":"AST-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D24","v":"مجمع المستودعات اللوجستية الذكية","f":"=VLOOKUP(C24, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E24","v":"عقد إيجار لوجستي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F24","v":"مستودع أدوية ومستلزمات طبية مجهز ومكيف","bg":"#F8FAFC"},{"c":"G24","v":1600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H24","v":790000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I24","v":790000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J24","v":0,"f":"=H24-I24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K24","v":"محصل بالكامل","bg":"#F8FAFC","fg":"#059669","al":"center"},{"c":"L24","v":"Q3","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"UNT-121","b":true,"al":"center"},{"c":"B25","v":"2026-08-26","al":"center"},{"c":"C25","v":"AST-03","b":true,"al":"center"},{"c":"D25","v":"منتجع درة الساحل السكني السياحي","f":"=VLOOKUP(C25, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E25","v":"عقد إيجار سكني","b":true,"al":"center"},{"c":"F25","v":"فيلا منتجع للإيجار الموسمي والسنوي"},{"c":"G25","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H25","v":260000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":260000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J25","v":0,"f":"=H25-I25","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K25","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L25","v":"Q3","b":true,"al":"center"}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"UNT-122","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":"2026-09-08","bg":"#F8FAFC","al":"center"},{"c":"C26","v":"AST-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D26","v":"كمباوند سدرة السكني المغلق","f":"=VLOOKUP(C26, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E26","v":"بيع وحدات تمليك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F26","v":"فيلا دوبلكس عائلية مع غرفة سائق وحديقة","bg":"#F8FAFC"},{"c":"G26","v":360,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H26","v":2550000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I26","v":1950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J26","v":600000,"f":"=H26-I26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K26","v":"سداد منتظم بالأقساط","bg":"#F8FAFC","al":"center"},{"c":"L26","v":"Q3","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"UNT-123","b":true,"al":"center"},{"c":"B27","v":"2026-09-20","al":"center"},{"c":"C27","v":"AST-02","b":true,"al":"center"},{"c":"D27","v":"مجمع واحة النرجس التجاري والإداري","f":"=VLOOKUP(C27, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E27","v":"عقد إيجار تجاري","b":true,"al":"center"},{"c":"F27","v":"معرض ملابس وعلامات تجارية عالمية"},{"c":"G27","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H27","v":780000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I27","v":780000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J27","v":0,"f":"=H27-I27","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K27","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L27","v":"Q3","b":true,"al":"center"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"UNT-124","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"2026-10-06","bg":"#F8FAFC","al":"center"},{"c":"C28","v":"AST-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D28","v":"برج الجوهرة السكني الفاخر","f":"=VLOOKUP(C28, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E28","v":"بيع وحدات تمليك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F28","v":"شقة سكنية متكررة دور ثالث","bg":"#F8FAFC"},{"c":"G28","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H28","v":1320000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I28","v":950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J28","v":370000,"f":"=H28-I28","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K28","v":"سداد منتظم بالأقساط","bg":"#F8FAFC","al":"center"},{"c":"L28","v":"Q4","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":"UNT-125","b":true,"al":"center"},{"c":"B29","v":"2026-10-15","al":"center"},{"c":"C29","v":"AST-04","b":true,"al":"center"},{"c":"D29","v":"بلازا الأندلس الطبي المتخصص","f":"=VLOOKUP(C29, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E29","v":"عقد إيجار إداري","b":true,"al":"center"},{"c":"F29","v":"مكتب إداري لشركة أجهزة ومعدات طبية"},{"c":"G29","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H29","v":410000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I29","v":410000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J29","v":0,"f":"=H29-I29","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K29","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L29","v":"Q4","b":true,"al":"center"}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":"UNT-126","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":"2026-10-28","bg":"#F8FAFC","al":"center"},{"c":"C30","v":"AST-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D30","v":"منتجع درة الساحل السكني السياحي","f":"=VLOOKUP(C30, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E30","v":"بيع وحدات تمليك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F30","v":"فيلا رويال شاطئية مع مرسى يخوت خاص","bg":"#F8FAFC"},{"c":"G30","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H30","v":4900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I30","v":3600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J30","v":1300000,"f":"=H30-I30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K30","v":"سداد منتظم بالأقساط","bg":"#F8FAFC","al":"center"},{"c":"L30","v":"Q4","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":31,"h":36.0,"cells":[{"c":"A31","v":"UNT-127","b":true,"al":"center"},{"c":"B31","v":"2026-11-10","al":"center"},{"c":"C31","v":"AST-05","b":true,"al":"center"},{"c":"D31","v":"مجمع المستودعات اللوجستية الذكية","f":"=VLOOKUP(C31, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E31","v":"عقد إيجار لوجستي","b":true,"al":"center"},{"c":"F31","v":"مستودع مركزي لتوزيع مواد البناء والتشطيب"},{"c":"G31","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H31","v":1020000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I31","v":1020000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J31","v":0,"f":"=H31-I31","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K31","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L31","v":"Q4","b":true,"al":"center"}]},{"r":32,"h":36.0,"cells":[{"c":"A32","v":"UNT-128","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B32","v":"2026-11-22","bg":"#F8FAFC","al":"center"},{"c":"C32","v":"AST-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D32","v":"كمباوند سدرة السكني المغلق","f":"=VLOOKUP(C32, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E32","v":"بيع وحدات تمليك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F32","v":"فيلا تاون هاوس كورنر حديقة واسعة","bg":"#F8FAFC"},{"c":"G32","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H32","v":2050000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I32","v":2050000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J32","v":0,"f":"=H32-I32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K32","v":"محصل بالكامل","bg":"#F8FAFC","fg":"#059669","al":"center"},{"c":"L32","v":"Q4","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":33,"h":36.0,"cells":[{"c":"A33","v":"UNT-129","b":true,"al":"center"},{"c":"B33","v":"2026-12-05","al":"center"},{"c":"C33","v":"AST-02","b":true,"al":"center"},{"c":"D33","v":"مجمع واحة النرجس التجاري والإداري","f":"=VLOOKUP(C33, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)"},{"c":"E33","v":"عقد إيجار تجاري","b":true,"al":"center"},{"c":"F33","v":"نادي صحي وسبا نسائي راقي"},{"c":"G33","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H33","v":920000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I33","v":920000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J33","v":0,"f":"=H33-I33","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K33","v":"محصل بالكامل","fg":"#059669","al":"center"},{"c":"L33","v":"Q4","b":true,"al":"center"}]},{"r":34,"h":36.0,"cells":[{"c":"A34","v":"UNT-130","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B34","v":"2026-12-18","bg":"#F8FAFC","al":"center"},{"c":"C34","v":"AST-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D34","v":"برج الجوهرة السكني الفاخر","f":"=VLOOKUP(C34, 'إعدادات المحفظة والسياسات'!$A$19:$B$24, 2, FALSE)","bg":"#F8FAFC"},{"c":"E34","v":"بيع وحدات تمليك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F34","v":"شقة استوديو فاخرة للمستثمرين الأفراد","bg":"#F8FAFC"},{"c":"G34","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"H34","v":780000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"I34","v":780000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J34","v":0,"f":"=H34-I34","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K34","v":"محصل بالكامل","bg":"#F8FAFC","fg":"#059669","al":"center"},{"c":"L34","v":"Q4","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":35,"h":72.0,"cells":[{"c":"A35","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B35","v":"إجمالي عقود وعمليات البيع والتأجير (30 صفقة)","bg":"#F1F5F9","b":true},{"c":"C35","v":"","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D35","v":"","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E35","v":"","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F35","v":"","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G35","v":16720,"f":"=SUM(G5:G34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H35","v":44550000,"f":"=SUM(H5:H34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I35","v":38100000,"f":"=SUM(I5:I34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J35","v":6450000,"f":"=SUM(J5:J34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K35","v":"معدل تحصيل صحي ومستقر","bg":"#F1F5F9","b":true,"al":"center"},{"c":"L35","v":"سنة كاملة","bg":"#F1F5F9","b":true,"al":"center"}]}]},{"name":"تحليل عوائد الإيجار والرسملة","maxRow":11,"maxCol":11,"colWidths":[14.0,36.0,24.0,13.0,13.0,13.0,13.0,13.0,20.0,18.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل عوائد الإيجار الصافية ونسب الإشغال ومعدلات الرسملة (Rental Yields, Occupancy & Cap Rate Analysis)","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":56.0,"cells":[{"c":"A2","v":"نمذجة الدخل الإيجاري الكامن (GPR)، مخصص الشواغر، الدخل الإجمالي الفعلي (EGI)، مصروفات التشغيل (OpEx)، وصافي الدخل التشغيلي (NOI)","bg":"#334155","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود الأصل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم المشروع العقاري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الدخل الإيجاري الكامن GPR (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مخصص الشواغر والديون المعدومة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الدخل الفعلي EGI (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"مصروفات التشغيل والصيانة OpEx","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"صافي الدخل التشغيلي NOI (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القيمة الاستثمارية GDV (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"معدل العائد الرأسمالي (Cap Rate %)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"نسبة الإشغال الفعلي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"معدل تغطية خدمة الدين (DSCR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"AST-01","b":true,"al":"center"},{"c":"B5","v":"برج الجوهرة السكني الفاخر"},{"c":"C5","v":11200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"D5","v":560000,"f":"=ROUND(C5*0.05, 0)","al":"center","nf":"#,##0"},{"c":"E5","v":10640000,"f":"=C5-D5","al":"center","nf":"#,##0"},{"c":"F5","v":2400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G5","v":8240000,"f":"=E5-F5","b":true,"al":"center","nf":"#,##0"},{"c":"H5","v":125000000,"f":"='إعدادات المحفظة والسياسات'!H19","al":"center","nf":"#,##0"},{"c":"I5","v":0.06592,"f":"=IF(H5>0, G5/H5, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J5","v":0.95,"f":"=1-0.05","b":true,"al":"center","nf":"0.0%"},{"c":"K5","v":1.46,"f":"=ROUND(G5/(H5*0.045), 2)","b":true,"al":"center","nf":"0.00\"x\""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"AST-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"مجمع واحة النرجس التجاري والإداري","bg":"#F8FAFC"},{"c":"C6","v":18800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"D6","v":1316000,"f":"=ROUND(C6*0.07, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E6","v":17484000,"f":"=C6-D6","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F6","v":4200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G6","v":13284000,"f":"=E6-F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":190000000,"f":"='إعدادات المحفظة والسياسات'!H20","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I6","v":0.069916,"f":"=IF(H6>0, G6/H6, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J6","v":0.93,"f":"=1-0.07","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"K6","v":1.55,"f":"=ROUND(G6/(H6*0.045), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00\"x\""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"AST-03","b":true,"al":"center"},{"c":"B7","v":"منتجع درة الساحل السكني السياحي"},{"c":"C7","v":12400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"D7","v":1240000,"f":"=ROUND(C7*0.1, 0)","al":"center","nf":"#,##0"},{"c":"E7","v":11160000,"f":"=C7-D7","al":"center","nf":"#,##0"},{"c":"F7","v":2900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G7","v":8260000,"f":"=E7-F7","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":145000000,"f":"='إعدادات المحفظة والسياسات'!H21","al":"center","nf":"#,##0"},{"c":"I7","v":0.056966,"f":"=IF(H7>0, G7/H7, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J7","v":0.9,"f":"=1-0.1","b":true,"al":"center","nf":"0.0%"},{"c":"K7","v":1.27,"f":"=ROUND(G7/(H7*0.045), 2)","b":true,"al":"center","nf":"0.00\"x\""}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"AST-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"بلازا الأندلس الطبي المتخصص","bg":"#F8FAFC"},{"c":"C8","v":9600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"D8","v":384000,"f":"=ROUND(C8*0.04, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E8","v":9216000,"f":"=C8-D8","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F8","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G8","v":7366000,"f":"=E8-F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":98000000,"f":"='إعدادات المحفظة والسياسات'!H22","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I8","v":0.075163,"f":"=IF(H8>0, G8/H8, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J8","v":0.96,"f":"=1-0.04","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"K8","v":1.67,"f":"=ROUND(G8/(H8*0.045), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00\"x\""}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"AST-05","b":true,"al":"center"},{"c":"B9","v":"مجمع المستودعات اللوجستية الذكية"},{"c":"C9","v":10800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"D9","v":540000,"f":"=ROUND(C9*0.05, 0)","al":"center","nf":"#,##0"},{"c":"E9","v":10260000,"f":"=C9-D9","al":"center","nf":"#,##0"},{"c":"F9","v":1750000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G9","v":8510000,"f":"=E9-F9","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":115000000,"f":"='إعدادات المحفظة والسياسات'!H23","al":"center","nf":"#,##0"},{"c":"I9","v":0.074,"f":"=IF(H9>0, G9/H9, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"J9","v":0.95,"f":"=1-0.05","b":true,"al":"center","nf":"0.0%"},{"c":"K9","v":1.64,"f":"=ROUND(G9/(H9*0.045), 2)","b":true,"al":"center","nf":"0.00\"x\""}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"AST-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"كمباوند سدرة السكني المغلق","bg":"#F8FAFC"},{"c":"C10","v":14500000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"D10","v":870000,"f":"=ROUND(C10*0.06, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E10","v":13630000,"f":"=C10-D10","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F10","v":3100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","al":"center","nf":"#,##0"},{"c":"G10","v":10530000,"f":"=E10-F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":155000000,"f":"='إعدادات المحفظة والسياسات'!H24","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I10","v":0.067935,"f":"=IF(H10>0, G10/H10, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J10","v":0.94,"f":"=1-0.06","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"K10","v":1.51,"f":"=ROUND(G10/(H10*0.045), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00\"x\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"TOTAL","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B11","v":"الإجمالي العام لعوائد الإيجار ومؤشرات التشغيل","bg":"#F1F5F9","b":true},{"c":"C11","v":77300000,"f":"=SUM(C5:C10)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":4910000,"f":"=SUM(D5:D10)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E11","v":72390000,"f":"=SUM(E5:E10)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F11","v":16200000,"f":"=SUM(F5:F10)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":56190000,"f":"=SUM(G5:G10)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":828000000,"f":"=SUM(H5:H10)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":0.067862,"f":"=G11/H11","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":0.938333,"f":"=AVERAGE(J5:J10)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"K11","v":1.508052,"f":"=G11/(H11*0.045)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00\"x\""}]}],"charts":[{"title":"مقارنة الدخل الإجمالي الفعلي ومصروفات التشغيل وصافي الدخل (SAR)","type":"bar","grouping":"clustered","anchorRow":13,"anchorCol":0,"categories":["برج الجوهرة السكني الفاخر","مجمع واحة النرجس التجاري والإداري","منتجع درة الساحل السكني السياحي","بلازا الأندلس الطبي المتخصص","مجمع المستودعات اللوجستية الذكية","كمباوند سدرة السكني المغلق"],"series":[{"name":"الدخل الفعلي EGI (SAR)","valRef":"'تحليل عوائد الإيجار والرسملة'!$E$5:$E$10","values":[10640000.0,17484000.0,11160000.0,9216000.0,10260000.0,13630000.0],"color":"#2563EB","titleRef":"'تحليل عوائد الإيجار والرسملة'!$E$4","nf":"#,##0"},{"name":"مصروفات التشغيل والصيانة OpEx","valRef":"'تحليل عوائد الإيجار والرسملة'!$F$5:$F$10","values":[2400000.0,4200000.0,2900000.0,1850000.0,1750000.0,3100000.0],"color":"#059669","titleRef":"'تحليل عوائد الإيجار والرسملة'!$F$4","nf":"#,##0"},{"name":"صافي الدخل التشغيلي NOI (SAR)","valRef":"'تحليل عوائد الإيجار والرسملة'!$G$5:$G$10","values":[8240000.0,13284000.0,8260000.0,7366000.0,8510000.0,10530000.0],"color":"#D97706","titleRef":"'تحليل عوائد الإيجار والرسملة'!$G$4","nf":"#,##0"}],"catRef":"'تحليل عوائد الإيجار والرسملة'!$B$5:$B$10"},{"title":"معدل العائد الرأسمالي (Cap Rate %) ونسب الإشغال عبر المحفظة","type":"line","grouping":"standard","anchorRow":13,"anchorCol":6,"categories":["برج الجوهرة السكني الفاخر","مجمع واحة النرجس التجاري والإداري","منتجع درة الساحل السكني السياحي","بلازا الأندلس الطبي المتخصص","مجمع المستودعات اللوجستية الذكية","كمباوند سدرة السكني المغلق"],"series":[{"name":"معدل العائد الرأسمالي (Cap Rate %)","valRef":"'تحليل عوائد الإيجار والرسملة'!$I$5:$I$10","values":[0.0659,0.0699,0.057,0.0752,0.074,0.0679],"color":"#2563EB","titleRef":"'تحليل عوائد الإيجار والرسملة'!$I$4","nf":"0.0%"},{"name":"نسبة الإشغال الفعلي (%)","valRef":"'تحليل عوائد الإيجار والرسملة'!$J$5:$J$10","values":[0.95,0.93,0.9,0.96,0.95,0.94],"color":"#059669","titleRef":"'تحليل عوائد الإيجار والرسملة'!$J$4","nf":"0.0%"}],"catRef":"'تحليل عوائد الإيجار والرسملة'!$B$5:$B$10"}]}]}