{"slug":"real-estate-sales-crm-and-buyer-lead-pipeline-tracker-sheet","sheets":[{"name":"داشبورد المبيعات والعمولات","maxRow":17,"maxCol":10,"colWidths":[8.0,58.0,15.0,16.0,13.0,13.0,13.0,18.0,13.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"داشبورد وشيت إدارة ومتابعة مبيعات المشاريع العقارية والعملاء المحتملين (CRM) وحجوزات الوحدات وعمولات المسوقين","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نظام تشغيلي لشركات التطوير والتسويق العقاري لمتابعة القمع البيعي (Sales Funnel)، تسكين الوحدات، التحصيلات بحساب الضمان، وحساب عمولات السعي","bg":"#ECFDF5","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: إعدادات المشروع العقاري ونسب عمولات التسويق والسعي وضريبة التصرفات العقارية (مدخلات قابلة للتعديل)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"اسم المشروع العقاري:","b":true},{"c":"C5","v":"مشروع أبراج الياسمين السكني والتجاري","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"إجمالي عدد وحدات المشروع:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G5","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":"نسبة عمولة التسويق الأساسية:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"J5","v":0.02,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"نسبة حافز تحقيق المستهدف:","b":true},{"c":"C6","v":0.005,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true},{"c":"E6","v":"نسبة دفعة الحجز والتعاقد:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G6","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H6","v":"نسبة ضريبة التصرفات العقارية RETT:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"J6","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"قيمة مخزون الوحدات الكلي:","b":true},{"c":"C7","v":16319000,"f":"='تسكين وحجز الوحدات العقارية'!I18","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"E7","v":"المبيعات الفعلية والمرجحة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G7","v":12211250,"f":"='سجل العملاء المحتملين CRM'!J18","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":"نسبة التحصيل الفعلي للمبيعات:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"J7","v":0.338103,"f":"='تسكين وحجز الوحدات العقارية'!K18/'تسكين وحجز الوحدات العقارية'!I18","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"0.0%"}]},{"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":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"إجمالي القيمة البيعية للوحدات (GDV)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C9","v":"إجمالي التحصيلات الفعلية بحساب الضمان","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F9","v":"القيمة المرجحة للفرص البيعية (CRM Pipeline)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"H9","v":"إجمالي عمولات المسوقين المستحقة","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":16319000,"f":"='تسكين وحجز الوحدات العقارية'!I18","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"C10","v":5517500,"f":"='تسكين وحجز الوحدات العقارية'!K18","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"F10","v":12211250,"f":"='سجل العملاء المحتملين CRM'!J18","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H10","v":215375,"f":"='عمولات المسوقين ومؤشرات الأداء'!I12","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"صافي قيمة المخزون العقاري بعد الخصومات","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C11","v":"إجمالي الدفعات المسددة من المشترين","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F11","v":"قيمة الصفقات المرجحة باحتمالية الإغلاق","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"H11","v":"شاملة العمولة الأساسية وحافز المستهدف","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: ملخص الموقف البيعي للوحدات السكنية والتجارية والتحصيلات النقدية وصافي العمولات","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"حالة الوحدات العقارية في المشروع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"عدد الوحدات","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"نسبة الوحدات %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"إجمالي المساحات (م²)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"القيمة البيعية الصافية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"المبالغ المحصلة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"الرصيد المتبقي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I13","v":"عمولة التسويق المقدرة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J13","v":"المرجع في الشيت","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":1,"b":true,"al":"center"},{"c":"B14","v":"وحدات مباعة بعقود موقعة / مفرغة (Sold & Contracted Units)","b":true},{"c":"C14","v":5,"f":"=COUNTIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"مباعة\")","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":0,"f":"=C14/$G$5","b":true,"al":"center","nf":"0.0%"},{"c":"E14","v":967,"f":"=SUMIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"مباعة\",'تسكين وحجز الوحدات العقارية'!E6:E17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":7220000,"f":"=SUMIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"مباعة\",'تسكين وحجز الوحدات العقارية'!I6:I17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":5111500,"f":"=SUMIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"مباعة\",'تسكين وحجز الوحدات العقارية'!K6:K17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":2108500,"f":"=F14-G14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"f":"=F14*($J$5+$C$6)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":"تبويب تسكين الوحدات","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"وحدات محجوزة بعربون واستمارة رغبة شراء (Reserved / EOI Paid)","bg":"#F8FAFC","b":true},{"c":"C15","v":3,"f":"=COUNTIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"محجوزة\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":0,"f":"=C15/$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"E15","v":493,"f":"=SUMIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"محجوزة\",'تسكين وحجز الوحدات العقارية'!E6:E17)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":4060000,"f":"=SUMIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"محجوزة\",'تسكين وحجز الوحدات العقارية'!I6:I17)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":406000,"f":"=SUMIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"محجوزة\",'تسكين وحجز الوحدات العقارية'!K6:K17)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":3654000,"f":"=F15-G15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"f":"=F15*$J$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":"تبويب تسكين الوحدات","bg":"#F8FAFC","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":3,"b":true,"al":"center"},{"c":"B16","v":"وحدات متاحة للبيع الفوري ضمن المخزون (Available Inventory)","b":true},{"c":"C16","v":4,"f":"=COUNTIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"متاحة\")","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":0,"f":"=C16/$G$5","b":true,"al":"center","nf":"0.0%"},{"c":"E16","v":770,"f":"=SUMIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"متاحة\",'تسكين وحجز الوحدات العقارية'!E6:E17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":5039000,"f":"=SUMIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"متاحة\",'تسكين وحجز الوحدات العقارية'!I6:I17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"f":"=SUMIF('تسكين وحجز الوحدات العقارية'!J6:J17,\"متاحة\",'تسكين وحجز الوحدات العقارية'!K6:K17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":5039000,"f":"=F16-G16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"f":"=F16*$J$5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":"تبويب تسكين الوحدات","al":"center"}]},{"r":17,"h":44.0,"cells":[{"c":"A17","v":"إجمالي مخزون المشروع والمبيعات والتحصيلات والعمولات المقدرة","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":2},{"skip":true},{"c":"C17","v":12,"f":"=SUM(C14:C16)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":0,"f":"=SUM(D14:D16)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"E17","v":2230,"f":"=SUM(E14:E16)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":16319000,"f":"=SUM(F14:F16)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":5517500,"f":"=SUM(G14:G16)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":10801500,"f":"=SUM(H14:H16)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0,"f":"=SUM(I14:I16)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":"مطابق 100%","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"سجل العملاء المحتملين CRM","maxRow":18,"maxCol":12,"colWidths":[10.0,54.0,15.0,13.0,13.0,16.0,15.0,16.0,13.0,16.0,15.0,14.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل إدارة علاقات العملاء المحتملين (Real Estate Buyer Lead Pipeline & CRM Tracker)","bg":"#065F46","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":"يتتبع مصادر العملاء، الميزانية الشرائية، طريقة التمويل، مرحلة القمع البيعي، واحتمالية الإغلاق لحساب المبيعات المرجحة المتوقعة","bg":"#ECFDF5","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":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":38.0,"cells":[{"c":"A4","v":"جدول متابعة العملاء المحتملين (Leads Pipeline) ومراحل التحويل البيعي والقيمة المرجحة للصفقات","bg":"#0F172A","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":5,"h":52.0,"cells":[{"c":"A5","v":"كود العميل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم العميل المحتمل والوحدة المهتم بها وملاحظات المتابعة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"مصدر العميل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"نوع الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"طريقة الدفع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"الميزانية المتاحة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"مرحلة العميل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"قيمة العرض البيعي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"احتمال الإغلاق %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"القيمة المرجحة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"المسوق المسؤول","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"أيام منذ آخر تواصل","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"LD-101","b":true,"al":"center"},{"c":"B6","v":"م. عبد الله بن فهد القحطاني — شقة 4 غرف ماستر (تم توقيع العقد وسداد الدفعة الأولى)","b":true},{"c":"C6","v":"حملة جوجل","al":"center"},{"c":"D6","v":"شقة 4 غرف","al":"center"},{"c":"E6","v":"تمويل بنكي","al":"center"},{"c":"F6","v":1150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":"تم التعاقد","b":true,"al":"center"},{"c":"H6","v":1120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J6","v":1120000,"f":"=H6*I6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":"سعد الدوسري","b":true,"al":"center"},{"c":"L6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"LD-102","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"أ. محمد بن خالد العتيبي — دوبلكس أرضي بحديقة (تم سداد كافة الدفعات والإفراغ)","bg":"#F8FAFC","b":true},{"c":"C7","v":"معرض عقاري","bg":"#F8FAFC","al":"center"},{"c":"D7","v":"دوبلكس أرضي","bg":"#F8FAFC","al":"center"},{"c":"E7","v":"كاش","bg":"#F8FAFC","al":"center"},{"c":"F7","v":1650000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":"تم التعاقد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H7","v":1590000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J7","v":1590000,"f":"=H7*I7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":"تركي الشهري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"L7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"LD-103","b":true,"al":"center"},{"c":"B8","v":"د. سارة بنت عبد الرحمن المنصور — شقة 3 غرف (تم توقيع عقد البيع على الخارطة)","b":true},{"c":"C8","v":"إحالة عميل","al":"center"},{"c":"D8","v":"شقة 3 غرف","al":"center"},{"c":"E8","v":"دفعات وافي","al":"center"},{"c":"F8","v":890000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":"تم التعاقد","b":true,"al":"center"},{"c":"H8","v":865000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J8","v":865000,"f":"=H8*I8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":"نواف الحربي","b":true,"al":"center"},{"c":"L8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"LD-104","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"شركة الروافد التجارية — معرض تجاري واجهة شمالية (تم التعاقد وسداد 50%)","bg":"#F8FAFC","b":true},{"c":"C9","v":"زيارة موقع","bg":"#F8FAFC","al":"center"},{"c":"D9","v":"معرض تجاري","bg":"#F8FAFC","al":"center"},{"c":"E9","v":"كاش","bg":"#F8FAFC","al":"center"},{"c":"F9","v":2300000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"تم التعاقد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H9","v":2210000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J9","v":2210000,"f":"=H9*I9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":"تركي الشهري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"L9","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"LD-105","b":true,"al":"center"},{"c":"B10","v":"أ. فهد بن سلطان الشمري — بنتهاوس روف علوي (تم توقيع العقد)","b":true},{"c":"C10","v":"حملة سناب","al":"center"},{"c":"D10","v":"بنتهاوس روف","al":"center"},{"c":"E10","v":"تمويل بنكي","al":"center"},{"c":"F10","v":1480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"تم التعاقد","b":true,"al":"center"},{"c":"H10","v":1435000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J10","v":1435000,"f":"=H10*I10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":"سعد الدوسري","b":true,"al":"center"},{"c":"L10","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"LD-106","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"م. طارق بن ناصر الغامدي — شقة 4 غرف (تم دفع عربون حجز EOI وبانتظار موافقة البنك)","bg":"#F8FAFC","b":true},{"c":"C11","v":"موقع بنيان","bg":"#F8FAFC","al":"center"},{"c":"D11","v":"شقة 4 غرف","bg":"#F8FAFC","al":"center"},{"c":"E11","v":"تمويل بنكي","bg":"#F8FAFC","al":"center"},{"c":"F11","v":1120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"حجز وعربون","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H11","v":1105000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":884000,"f":"=H11*I11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":"خالد السبيعي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"L11","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"LD-107","b":true,"al":"center"},{"c":"B12","v":"أ. ماجد بن علي الزهراني — شقة 3 غرف (وقع استمارة حجز وسدد عربون 10%)","b":true},{"c":"C12","v":"حملة جوجل","al":"center"},{"c":"D12","v":"شقة 3 غرف","al":"center"},{"c":"E12","v":"دفعات وافي","al":"center"},{"c":"F12","v":880000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"حجز وعربون","b":true,"al":"center"},{"c":"H12","v":855000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":684000,"f":"=H12*I12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":"نواف الحربي","b":true,"al":"center"},{"c":"L12","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"LD-108","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"أ. بندر بن عبد العزيز المالكي — معرض تجاري (محجوز بعربون لحين اعتماد النشاط)","bg":"#F8FAFC","b":true},{"c":"C13","v":"إحالة عميل","bg":"#F8FAFC","al":"center"},{"c":"D13","v":"معرض تجاري","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"كاش","bg":"#F8FAFC","al":"center"},{"c":"F13","v":2150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"حجز وعربون","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H13","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":1575000,"f":"=H13*I13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":"تركي الشهري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"L13","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"LD-109","b":true,"al":"center"},{"c":"B14","v":"أ. نايف بن حسن المطيري — شقة 4 غرف (زار الموقع واستلم عرض السعر وجدول الدفعات)","b":true},{"c":"C14","v":"حملة سناب","al":"center"},{"c":"D14","v":"شقة 4 غرف","al":"center"},{"c":"E14","v":"تمويل بنكي","al":"center"},{"c":"F14","v":1080000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"عرض سعر","b":true,"al":"center"},{"c":"H14","v":1095000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J14","v":547500,"f":"=H14*I14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":"فيصل العنزي","b":true,"al":"center"},{"c":"L14","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"LD-110","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"م. ريم بنت فهد السليمان — دوبلكس أرضي (تمت المعاينة الميدانية ومقارنة المساحات)","bg":"#F8FAFC","b":true},{"c":"C15","v":"معرض عقاري","bg":"#F8FAFC","al":"center"},{"c":"D15","v":"دوبلكس أرضي","bg":"#F8FAFC","al":"center"},{"c":"E15","v":"دفعات وافي","bg":"#F8FAFC","al":"center"},{"c":"F15","v":1550000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"تمت المعاينة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H15","v":1580000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J15","v":632000,"f":"=H15*I15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":"سعد الدوسري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"L15","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"LD-111","b":true,"al":"center"},{"c":"B16","v":"أ. وليد بن صالح الحارثي — شقة 3 غرف (تواصل هاتفي أولي وطلب بروشور المشروع)","b":true},{"c":"C16","v":"إعلانات إنستغرام","al":"center"},{"c":"D16","v":"شقة 3 غرف","al":"center"},{"c":"E16","v":"تمويل بنكي","al":"center"},{"c":"F16","v":840000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"عميل جديد","b":true,"al":"center"},{"c":"H16","v":850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J16","v":170000,"f":"=H16*I16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":"خالد السبيعي","b":true,"al":"center"},{"c":"L16","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"LD-112","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"أ. عمر بن إبراهيم التميمي — بنتهاوس روف (حدد موعد زيارة للموقع نهاية الأسبوع)","bg":"#F8FAFC","b":true},{"c":"C17","v":"موقع بنيان","bg":"#F8FAFC","al":"center"},{"c":"D17","v":"بنتهاوس روف","bg":"#F8FAFC","al":"center"},{"c":"E17","v":"كاش","bg":"#F8FAFC","al":"center"},{"c":"F17","v":1400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"تمت المعاينة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H17","v":1425000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J17","v":498750.0,"f":"=H17*I17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":"فيصل العنزي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"L17","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":18,"h":44.0,"cells":[{"c":"A18","v":"إجمالي سجل العملاء المحتملين والقيمة البيعية المعروضة والمرجحة","bg":"#D1FAE5","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":16490000,"f":"=SUM(F6:F17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"12 عميلاً","bg":"#D1FAE5","b":true,"al":"center"},{"c":"H18","v":16230000,"f":"=SUM(H6:H17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0.733333,"f":"=AVERAGE(I6:I17)","bg":"#D1FAE5","b":true,"al":"center","nf":"0.0%"},{"c":"J18","v":12211250,"f":"=SUM(J6:J17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":"5 مسوقين","bg":"#D1FAE5","b":true,"al":"center"},{"c":"L18","v":3,"f":"=AVERAGE(L6:L17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"تسكين وحجز الوحدات العقارية","maxRow":18,"maxCol":13,"colWidths":[11.0,52.0,14.0,12.0,13.0,14.0,16.0,14.0,16.0,13.0,16.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تسكين وحجز الوحدات العقارية ومتابعة التحصيلات بحساب الضمان (Unit Inventory & Escrow Matrix)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يربط كل وحدة سكنية أو تجارية بمساحتها وسعرها والخصم الممنوح وحالتها (مباعة / محجوزة / متاحة) والدفعات المحصلة والمتبقية","bg":"#ECFDF5","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"جدول مخزون وتسكين الوحدات السكنية والتجارية ومتابعة التحصيلات النقدية والأرصدة المتبقية","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"كود الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"وصف الوحدة العقارية والموقع والمشتري / الحاجز","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"نوع الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الطابق","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المساحة (م²)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"سعر المتر","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"السعر الأساسي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"خصم ترويجي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"صافي سعر البيع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"حالة الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"المحصل بالضمان","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"الرصيد المتبقي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M5","v":"نسبة التحصيل %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"U-G01","b":true,"al":"center"},{"c":"B6","v":"معرض تجاري واجهة رئيسية — المشتري: شركة الروافد التجارية","b":true},{"c":"C6","v":"معرض تجاري","al":"center"},{"c":"D6","v":"الأرضي","al":"center"},{"c":"E6","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":12200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":2257000,"f":"=E6*F6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":47000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":2210000,"f":"=G6-H6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":"مباعة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K6","v":1326000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":884000,"f":"=I6-K6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":0.6,"f":"=K6/I6","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"U-G02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"معرض تجاري زاوية شرقية — الحاجز: أ. بندر المالكي","bg":"#F8FAFC","b":true},{"c":"C7","v":"معرض تجاري","bg":"#F8FAFC","al":"center"},{"c":"D7","v":"الأرضي","bg":"#F8FAFC","al":"center"},{"c":"E7","v":175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":12200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":2135000,"f":"=E7*F7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":2100000,"f":"=G7-H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":"محجوزة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K7","v":210000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":1890000,"f":"=I7-K7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":0.1,"f":"=K7/I7","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"U-G03","b":true,"al":"center"},{"c":"B8","v":"دوبلكس أرضي بحديقة ومدخل خاص — المشتري: أ. محمد العتيبي","b":true},{"c":"C8","v":"دوبلكس أرضي","al":"center"},{"c":"D8","v":"أرضي+أول","al":"center"},{"c":"E8","v":245,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":6600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":1617000,"f":"=E8*F8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":27000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":1590000,"f":"=G8-H8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":"مباعة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K8","v":1590000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":0,"f":"=I8-K8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":1,"f":"=K8/I8","b":true,"al":"center","nf":"0.0%"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"U-G04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"دوبلكس أرضي بحديقة غربية — وحدة متاحة (تحت المعاينة)","bg":"#F8FAFC","b":true},{"c":"C9","v":"دوبلكس أرضي","bg":"#F8FAFC","al":"center"},{"c":"D9","v":"أرضي+أول","bg":"#F8FAFC","al":"center"},{"c":"E9","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":6600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":1584000,"f":"=E9*F9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":1584000,"f":"=G9-H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":"متاحة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":1584000,"f":"=I9-K9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":0,"f":"=K9/I9","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"U-101","b":true,"al":"center"},{"c":"B10","v":"شقة سكنية 4 غرف ماستر — المشتري: م. عبد الله القحطاني","b":true},{"c":"C10","v":"شقة 4 غرف","al":"center"},{"c":"D10","v":"الأول","al":"center"},{"c":"E10","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":6350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":1143000,"f":"=E10*F10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":23000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":1120000,"f":"=G10-H10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":"مباعة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K10","v":672000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":448000,"f":"=I10-K10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":0.6,"f":"=K10/I10","b":true,"al":"center","nf":"0.0%"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"U-102","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"شقة سكنية 4 غرف ماستر — الحاجز: م. طارق الغامدي","bg":"#F8FAFC","b":true},{"c":"C11","v":"شقة 4 غرف","bg":"#F8FAFC","al":"center"},{"c":"D11","v":"الأول","bg":"#F8FAFC","al":"center"},{"c":"E11","v":178,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":6300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":1121400,"f":"=E11*F11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":16400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":1105000,"f":"=G11-H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":"محجوزة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K11","v":110500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":994500,"f":"=I11-K11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":0.1,"f":"=K11/I11","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"U-103","b":true,"al":"center"},{"c":"B12","v":"شقة سكنية 3 غرف وصالة — المشتري: د. سارة المنصور","b":true},{"c":"C12","v":"شقة 3 غرف","al":"center"},{"c":"D12","v":"الأول","al":"center"},{"c":"E12","v":142,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":6200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":880400,"f":"=E12*F12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":15400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":865000,"f":"=G12-H12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":"مباعة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K12","v":519000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":346000,"f":"=I12-K12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":0.6,"f":"=K12/I12","b":true,"al":"center","nf":"0.0%"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"U-104","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"شقة سكنية 3 غرف وصالة — الحاجز: أ. ماجد الزهراني","bg":"#F8FAFC","b":true},{"c":"C13","v":"شقة 3 غرف","bg":"#F8FAFC","al":"center"},{"c":"D13","v":"الأول","bg":"#F8FAFC","al":"center"},{"c":"E13","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":6200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":868000,"f":"=E13*F13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":13000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":855000,"f":"=G13-H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":"محجوزة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K13","v":85500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":769500,"f":"=I13-K13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":0.1,"f":"=K13/I13","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"U-201","b":true,"al":"center"},{"c":"B14","v":"شقة سكنية 4 غرف ماستر — وحدة متاحة للبيع","b":true},{"c":"C14","v":"شقة 4 غرف","al":"center"},{"c":"D14","v":"الثاني","al":"center"},{"c":"E14","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":6400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":1152000,"f":"=E14*F14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":1152000,"f":"=G14-H14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":"متاحة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":1152000,"f":"=I14-K14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":0,"f":"=K14/I14","b":true,"al":"center","nf":"0.0%"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"U-202","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"شقة سكنية 3 غرف وصالة — وحدة متاحة للبيع","bg":"#F8FAFC","b":true},{"c":"C15","v":"شقة 3 غرف","bg":"#F8FAFC","al":"center"},{"c":"D15","v":"الثاني","bg":"#F8FAFC","al":"center"},{"c":"E15","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":6250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":875000,"f":"=E15*F15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":875000,"f":"=G15-H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":"متاحة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":875000,"f":"=I15-K15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":0,"f":"=K15/I15","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"U-R01","b":true,"al":"center"},{"c":"B16","v":"بنتهاوس روف بتراس بانورامي — المشتري: أ. فهد الشمري","b":true},{"c":"C16","v":"بنتهاوس روف","al":"center"},{"c":"D16","v":"السطح","al":"center"},{"c":"E16","v":215,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":6800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":1462000,"f":"=E16*F16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":27000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":1435000,"f":"=G16-H16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":"مباعة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K16","v":1004500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":430500,"f":"=I16-K16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":0.7,"f":"=K16/I16","b":true,"al":"center","nf":"0.0%"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"U-R02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"بنتهاوس روف بتراس خاص — وحدة متاحة للبيع","bg":"#F8FAFC","b":true},{"c":"C17","v":"بنتهاوس روف","bg":"#F8FAFC","al":"center"},{"c":"D17","v":"السطح","bg":"#F8FAFC","al":"center"},{"c":"E17","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":6800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":1428000,"f":"=E17*F17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":1428000,"f":"=G17-H17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":"متاحة","bg":"#FEF9C3","b":true,"al":"center"},{"c":"K17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":1428000,"f":"=I17-K17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":0,"f":"=K17/I17","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":18,"h":44.0,"cells":[{"c":"A18","v":"إجمالي مساحات وقيم وحدات المشروع والتحصيلات والأرصدة المتبقية","bg":"#D1FAE5","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E18","v":2230,"f":"=SUM(E6:E17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":7408.333333,"f":"=AVERAGE(F6:F17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":16522800,"f":"=SUM(G6:G17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":203800,"f":"=SUM(H6:H17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":16319000,"f":"=SUM(I6:I17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":"12 وحدة","bg":"#D1FAE5","b":true,"al":"center"},{"c":"K18","v":5517500,"f":"=SUM(K6:K17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":10801500,"f":"=SUM(L6:L17)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":0.338103,"f":"=K18/I18","bg":"#D1FAE5","b":true,"al":"center","nf":"0.0%"}]}]},{"name":"عمولات المسوقين ومؤشرات الأداء","maxRow":12,"maxCol":11,"colWidths":[8.0,48.0,14.0,13.0,13.0,16.0,13.0,15.0,16.0,15.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حساب عمولات المسوقين والوسطاء العقاريين ومؤشرات الأداء وحوكمة التسويق العقاري","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يحسب معدل تحويل الفرص لكل مسوق، والعمولة الأساسية (2.0%) وحافز تجاوز المستهدف (0.5%)، والعمولة المستحقة للصرف","bg":"#ECFDF5","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":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":38.0,"cells":[{"c":"A4","v":"أولاً: جدول تقييم أداء فريق المبيعات والوسطاء العقاريين وحساب استحقاق العمولات والحوافز","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"م","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم المسوق العقاري / الوسيط المرخص ورقم فال","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الفرص المسندة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"العقود المغلقة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"معدل التحويل %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"المبيعات المتعاقدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"التحصيلات الفعلية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"العمولة الأساسية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"إجمالي العمولة والحافز","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"المنصرف للمسوق","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"المتبقي للصرف","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"أ. تركي الشهري — مستشار مبيعات أول (رخصة فال: 11002938)","b":true},{"c":"C6","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":0.107143,"f":"=D6/C6","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":3800000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":2916000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":76000,"f":"=F6*'داشبورد المبيعات والعمولات'!$J$5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":95000,"f":"=IF(F6>=2000000, H6+(F6*'داشبورد المبيعات والعمولات'!$C$6), H6)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":65000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":30000,"f":"=I6-J6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"أ. سعد الدوسري — أخصائي مبيعات عقارية (رخصة فال: 11004821)","bg":"#F8FAFC","b":true},{"c":"C7","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":0.083333,"f":"=D7/C7","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":2555000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":1676500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":51100,"f":"=F7*'داشبورد المبيعات والعمولات'!$J$5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":63875,"f":"=IF(F7>=2000000, H7+(F7*'داشبورد المبيعات والعمولات'!$C$6), H7)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":42000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":21875,"f":"=I7-J7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"أ. نواف الحربي — أخصائي مبيعات وافي (رخصة فال: 11005912)","b":true},{"c":"C8","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":0.1,"f":"=D8/C8","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":1720000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":604500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":34400,"f":"=F8*'داشبورد المبيعات والعمولات'!$J$5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":34400,"f":"=IF(F8>=2000000, H8+(F8*'داشبورد المبيعات والعمولات'!$C$6), H8)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":12400,"f":"=I8-J8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"أ. خالد السبيعي — مسوق عقاري (رخصة فال: 11007364)","bg":"#F8FAFC","b":true},{"c":"C9","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":0.055556,"f":"=D9/C9","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":1105000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":110500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":22100,"f":"=F9*'داشبورد المبيعات والعمولات'!$J$5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":22100,"f":"=IF(F9>=2000000, H9+(F9*'داشبورد المبيعات والعمولات'!$C$6), H9)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":12100,"f":"=I9-J9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"أ. فيصل العنزي — مسوق عقاري (رخصة فال: 11008491)","b":true},{"c":"C10","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":0,"f":"=D10/C10","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"f":"=F10*'داشبورد المبيعات والعمولات'!$J$5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=IF(F10>=2000000, H10+(F10*'داشبورد المبيعات والعمولات'!$C$6), H10)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":0,"f":"=I10-J10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"مكتب الوساطة الشريك — شركة دار العقار للوساطة (رخصة فال: 12001928)","bg":"#F8FAFC","b":true},{"c":"C11","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":0,"f":"=D11/C11","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=F11*'داشبورد المبيعات والعمولات'!$J$5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=IF(F11>=2000000, H11+(F11*'داشبورد المبيعات والعمولات'!$C$6), H11)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":0,"f":"=I11-J11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"إجمالي أداء المبيعات والعمولات المستحقة والمنصرفة والمتبقية","bg":"#D1FAE5","b":true,"cs":2},{"skip":true},{"c":"C12","v":120,"f":"=SUM(C6:C11)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":8,"f":"=SUM(D6:D11)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":0.066667,"f":"=D12/C12","bg":"#D1FAE5","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":9180000,"f":"=SUM(F6:F11)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":5307500,"f":"=SUM(G6:G11)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":183600,"f":"=SUM(H6:H11)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":215375,"f":"=SUM(I6:I11)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":139000,"f":"=SUM(J6:J11)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":76375,"f":"=SUM(K6:K11)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}