{"slug":"real-estate-payment-installments-tracker","sheets":[{"name":"لوحة_مؤشرات_التحصيل","maxRow":15,"maxCol":7,"colWidths":[6.0,28.0,20.0,28.0,20.0,22.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة متابعة تحصيل أقساط الوحدات العقارية وإدارة التدفقات النقدية للمشروع","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"مشروع: أبراج النخبة السكنية | متابعة تحصيلات العملاء، الأقساط المستحقة، المتأخرات، ومطابقة حساب الضمان","bg":"#1E40AF","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"إجمالي القيمة البيعية للمشروع","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي المبالغ المحصلة فعلياً","bg":"#ECFDF5","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"رصيد الأقساط المتبقية للتحصيل","bg":"#FEF3C7","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":0,"f":"=سجل_أقساط_العملاء!E24","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"D5","v":0,"f":"=سجل_أقساط_العملاء!I24","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F5","v":0,"f":"=سجل_أقساط_العملاء!J24","bg":"#FEF3C7","fg":"#92400E","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"إجمالي قيمة عقود الوحدات المباعة","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"D6","v":"المبالغ المودعة بحساب ضمان المشروع","bg":"#ECFDF5","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"F6","v":"مستحقات مجدولة حسب مواعيد الإنجاز","bg":"#FEF3C7","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"تحليل أعمار ديون الأقساط العقارية وحالة التحصيل (Aging of Receivables)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":"فترة الاستحقاق (Aging Bracket)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C10","v":"عدد العملاء","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D10","v":"قيمة الأقساط المستحقة (ريال)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E10","v":"نسبة من الإجمالي","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F10","v":"مستوى المخاطر","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G10","v":"الإجراء التشغيلي الموصى به","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"أقساط غير مستحقة (مجدولة مستقبلاً)","fg":"#1E293B"},{"c":"C11","v":18,"in":true,"fg":"#1E293B","al":"center"},{"c":"D11","v":14250000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":0.725,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F11","v":"منخفضة (طبيعي)","b":true,"al":"center"},{"c":"G11","v":"إرسال إشعار تذكير قبل الاستحقاق بـ 14 يوماً","fg":"#1E293B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"متأخرات من 1 إلى 30 يوماً","bg":"#FEF3C7","fg":"#1E293B"},{"c":"C12","v":4,"in":true,"bg":"#FEF3C7","fg":"#1E293B","al":"center"},{"c":"D12","v":385000,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":0.085,"in":true,"bg":"#FEF3C7","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F12","v":"متوسطة","bg":"#FEF3C7","b":true,"al":"center"},{"c":"G12","v":"اتصال هاتفي وإرسال رسالة نصية SMS ودية","bg":"#FEF3C7","fg":"#1E293B"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"متأخرات من 31 إلى 60 يوماً","bg":"#FEF3C7","fg":"#1E293B"},{"c":"C13","v":2,"in":true,"bg":"#FEF3C7","fg":"#1E293B","al":"center"},{"c":"D13","v":210000,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":0.052,"in":true,"bg":"#FEF3C7","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F13","v":"عالية المتابعة","bg":"#FEF3C7","b":true,"al":"center"},{"c":"G13","v":"خطاب تذكير رسمي أول مع إشعار غرامة التأخير","bg":"#FEF3C7","fg":"#1E293B"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":"متأخرات من 61 إلى 90 يوماً","bg":"#FFF1F2","fg":"#1E293B"},{"c":"C14","v":1,"in":true,"bg":"#FFF1F2","fg":"#1E293B","al":"center"},{"c":"D14","v":95000,"in":true,"bg":"#FFF1F2","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":0.024,"in":true,"bg":"#FFF1F2","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F14","v":"حرجة","bg":"#FFF1F2","b":true,"al":"center"},{"c":"G14","v":"إنذار قانوني نهائي عبر البريد المسجل","bg":"#FFF1F2","fg":"#1E293B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":"متأخرات أكثر من 90 يوماً (تعثر)","bg":"#FFF1F2","fg":"#1E293B"},{"c":"C15","v":1,"in":true,"bg":"#FFF1F2","fg":"#1E293B","al":"center"},{"c":"D15","v":125000,"in":true,"bg":"#FFF1F2","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":0.031,"in":true,"bg":"#FFF1F2","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F15","v":"تعثر تعاقدي","bg":"#FFF1F2","b":true,"al":"center"},{"c":"G15","v":"إحالة الملف للشؤون القانونية وبدء إجراءات فسخ العقد","bg":"#FFF1F2","fg":"#1E293B"}]}]},{"name":"سجل_أقساط_العملاء","maxRow":17,"maxCol":11,"colWidths":[6.0,14.0,28.0,20.0,24.0,20.0,20.0,24.0,24.0,24.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل متابعة أقساط الوحدات العقارية وتواريخ الاستحقاق والتحصيل","bg":"#1E3A8A","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":38.0,"cells":[{"c":"A2","v":"متابعة بيانات العملاء، أرقام الوحدات، إجمالي سعر البيع، الأقساط المحصلة، والمتبقي وحالة السداد","bg":"#1E40AF","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":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"اسم العميل","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"رقم الهاتف / الجوال","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"إجمالي سعر الوحدة التعاقدي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"دفعة الحجز والمقدم","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"دفعة التعاقد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي الأقساط المستحقة لتاريخه","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي المبالغ المحصلة فعلياً","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الرصيد المتبقي بذمة العميل","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"حالة التحصيل الحالية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"1","b":true,"al":"center"},{"c":"B5","v":"A-101","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C5","v":"عبدالرحمن عبدالله السبيعي","b":true},{"c":"D5","v":"0501234567","fg":"#475569","al":"center"},{"c":"E5","v":950000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":95000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":95000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":380000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":380000,"in":true,"fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":570000,"f":"=E5-I5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K5","v":"منتظم بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"A-102","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C6","v":"م. خالد إبراهيم التميمي","bg":"#F8FAFC","b":true},{"c":"D6","v":"0559876543","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"E6","v":1120000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":112000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":112000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":448000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":448000,"in":true,"bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":672000,"f":"=E6-I6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":"منتظم بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"3","b":true,"al":"center"},{"c":"B7","v":"A-201","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C7","v":"سعود فهد القحطاني","b":true},{"c":"D7","v":"0543322110","fg":"#475569","al":"center"},{"c":"E7","v":880000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":88000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":88000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":352000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":264000,"in":true,"fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":616000,"f":"=E7-I7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":"متأخر قسط واحد","bg":"#FFF1F2","fg":"#991B1B","b":true,"al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"4","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"A-202","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C8","v":"د. منصور علي الشمري","bg":"#F8FAFC","b":true},{"c":"D8","v":"0561122334","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"E8","v":1250000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":125000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":125000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":500000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":500000,"in":true,"bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":750000,"f":"=E8-I8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":"منتظم بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"5","b":true,"al":"center"},{"c":"B9","v":"B-101","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C9","v":"أحمد سامي الغامدي","b":true},{"c":"D9","v":"0504455667","fg":"#475569","al":"center"},{"c":"E9","v":920000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":92000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":92000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":368000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":368000,"in":true,"fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":552000,"f":"=E9-I9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":"منتظم بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"6","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"B-102","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C10","v":"محمد صالح الحربي","bg":"#F8FAFC","b":true},{"c":"D10","v":"0539988776","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"E10","v":1050000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":105000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":105000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":420000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":315000,"in":true,"bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":735000,"f":"=E10-I10","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":"متأخر قسط واحد","bg":"#FFF1F2","fg":"#991B1B","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"7","b":true,"al":"center"},{"c":"B11","v":"B-201","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C11","v":"فيصل نايف المطيري","b":true},{"c":"D11","v":"0556677889","fg":"#475569","al":"center"},{"c":"E11","v":890000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":89000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":89000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":356000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":356000,"in":true,"fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":534000,"f":"=E11-I11","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K11","v":"منتظم بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"8","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"B-202","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C12","v":"طارق عمر العمودي","bg":"#F8FAFC","b":true},{"c":"D12","v":"0547788990","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"E12","v":1350000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":135000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":135000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":540000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":540000,"in":true,"bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":810000,"f":"=E12-I12","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K12","v":"منتظم بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"9","b":true,"al":"center"},{"c":"B13","v":"C-101","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C13","v":"عبدالعزيز راشد الدوسري","b":true},{"c":"D13","v":"0508899001","fg":"#475569","al":"center"},{"c":"E13","v":980000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":98000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":98000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":392000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":294000,"in":true,"fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":686000,"f":"=E13-I13","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K13","v":"متأخر قسط واحد","bg":"#FFF1F2","fg":"#991B1B","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"C-102","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C14","v":"بدر ناصر العتيبي","bg":"#F8FAFC","b":true},{"c":"D14","v":"0563344556","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"E14","v":1100000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":110000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":110000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":440000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":440000,"in":true,"bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":660000,"f":"=E14-I14","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K14","v":"منتظم بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"11","b":true,"al":"center"},{"c":"B15","v":"C-201","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C15","v":"يوسف حماد الخالدي","b":true},{"c":"D15","v":"0552233445","fg":"#475569","al":"center"},{"c":"E15","v":870000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":87000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":87000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":348000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":348000,"in":true,"fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":522000,"f":"=E15-I15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K15","v":"منتظم بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"C-202","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C16","v":"سلطان حسن المالكي","bg":"#F8FAFC","b":true},{"c":"D16","v":"0545566778","bg":"#F8FAFC","fg":"#475569","al":"center"},{"c":"E16","v":1450000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F16","v":145000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":145000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":580000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I16","v":580000,"in":true,"bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":870000,"f":"=E16-I16","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K16","v":"منتظم بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"إجمالي مبيعات وتحصيلات محفظة المشروع (ريال):","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"left","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E17","v":12810000,"f":"=SUM(E5:E16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":1281000,"f":"=SUM(F5:F16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":1281000,"f":"=SUM(G5:G16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":5124000,"f":"=SUM(H5:H16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":4833000,"f":"=SUM(I5:I16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":7977000,"f":"=SUM(J5:J16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K17","v":"محفظة نشطة","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center"}]}]}]}