{"slug":"apartment-finishing-budget-and-expense-tracker","sheets":[{"name":"لوحة الميزانية وتوزيع النسب","maxRow":31,"maxCol":11,"colWidths":[3.0,6.0,28.0,58.0,15.0,20.0,20.0,20.0,15.0,22.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"شيت إدارة ميزانية ومتابعة مصاريف ودفعات تشطيب شقة سكنية (توزيع النسب والرقابة المالية)","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":""},{"c":"B2","v":"نموذج عملي للمكتب الفني والملاك لتوزيع الميزانية التقديرية بالنسب المئوية على 15 مرحلة تشطيب، وربطها آلياً بسجل المصاريف اليومية وحساب الوفر أو التجاوز المالي لكل بند","fg":"#475569","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":""},{"c":"K3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"أولاً: محددات الشقة والميزانية المستهدفة (خلايا الإدخال باللون الأزرق الفاتح قابلة للتعديل)","bg":"#1E3A8A","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":5,"h":40.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"مساحة الشقة الإجمالية (م²):","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"D5","v":150,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"E5","v":"إجمالي الميزانية المرصودة:","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":675000,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H5","v":"مستوى التشطيب المستهدف:","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"J5","v":"سوبر لوكس هندسي","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center"},{"c":"K5","v":"3 غرف + ريسبشن + 2 حمام (16 أسبوع)","bg":"#EFF6FF","fg":"#1E293B","al":"center"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"إجمالي الميزانية المرصودة","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"D7","v":"إجمالي المنصرف الفعلي حتى تاريخه","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"F7","v":"الرصيد المتبقي من الميزانية","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"H7","v":"تكلفة المتر المسطح (مخطط / فعلي)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"J7","v":"نسبة استنفاد الميزانية الكلية","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":675000,"f":"=G5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"D8","v":644220,"f":"=SUM(G13:G27)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"F8","v":30780,"f":"=B8-D8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"H8","v":4500,"f":"=B8/D5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"J8","v":0.9544,"f":"=D8/B8","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"شامل الإشراف والاحتياطي","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"D9","v":"مربوط تلقائياً بسجل المصاريف","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"F9","v":"السيولة المتاحة لاستكمال الأعمال","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"H9","v":"المخطط للمتر المربع (م²)","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"J9","v":"مؤشر الصرف الفعلي من الميزانية","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""},{"c":"K10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"ثانياً: مصفوفة توزيع ميزانية التشطيب بالنسب المئوية ومتابعة الصرف الفعلي والانحراف المالي (15 مرحلة)","bg":"#0F766E","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":12,"h":42.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"م","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C12","v":"البند / المرحلة التنفيذية للتشطيب","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D12","v":"البيان التفصيلي للأعمال والخامات المشمولة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E12","v":"الوزن النسبي (%)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F12","v":"الميزانية المخصصة للبند","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G12","v":"المنصرف الفعلي (من السجل)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H12","v":"المتبقي / الانحراف المالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I12","v":"نسبة الصرف (%)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J12","v":"حالة الرقابة المالية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K12","v":"ضوابط الترشيد والاستلام الهندسي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"C13","v":"التعديلات المعمارية والمباني","b":true},{"c":"D13","v":"تكسير الحوائط غير الحاملة، تعديل الفتحات، بناء طوب مصمت وأعتاب، وتنزيل المخلفات والردش","fg":"#1E293B"},{"c":"E13","v":0.035,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":0,"f":"=E13*$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":22000,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C13, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":-22000,"f":"=F13-G13","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":0,"f":"=IF(F13>0, G13/F13, 0)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J13","v":"تجاوز الميزانية ⚠️","f":"=IF(G13>F13,\"تجاوز الميزانية ⚠️\",IF(G13=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","b":true,"al":"center"},{"c":"K13","v":"مراجعة الرسم المعماري النهائي قبل التكسير لمنع الهدر","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C14","v":"تأسيس الكهرباء والتيار الخفيف","bg":"#F8FAFC","b":true},{"c":"D14","v":"خراطيم، علب، أسلاك سويدي أصلية، لوحة القواطع الفرعية، وتأسيس الدش والإنترنت والسمارت","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E14","v":0.085,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":0,"f":"=E14*$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":56250,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C14, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":-56250,"f":"=F14-G14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":0,"f":"=IF(F14>0, G14/F14, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J14","v":"تجاوز الميزانية ⚠️","f":"=IF(G14>F14,\"تجاوز الميزانية ⚠️\",IF(G14=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"K14","v":"شراء الأسلاك باللفة الكاملة وحصر البواقي أولاً بأول","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":3,"in":true,"fg":"#1E293B","al":"center"},{"c":"C15","v":"تأسيس السباكة والصرف والمدافن","b":true},{"c":"D15","v":"مواسير تغذية بولي بروبلين PPR، مواسير صرف، وصناديق طرد دفن بالحمامات","fg":"#1E293B"},{"c":"E15","v":0.06,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":0,"f":"=E15*$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":40100,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C15, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":-40100,"f":"=F15-G15","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":0,"f":"=IF(F15>0, G15/F15, 0)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J15","v":"تجاوز الميزانية ⚠️","f":"=IF(G15>F15,\"تجاوز الميزانية ⚠️\",IF(G15=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","b":true,"al":"center"},{"c":"K15","v":"إجراء اختبار ضغط المياه 10 بار قبل التقفيل على المواسير","fg":"#1E293B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C16","v":"أعمال العزل المائي والحراري","bg":"#F8FAFC","b":true},{"c":"D16","v":"رقبة زجاجة، دهان بيتومين أو أسمنتي مرن Sika-107 لأرضيات الحمامات والمطبخ","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E16","v":0.025,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F16","v":0,"f":"=E16*$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":16420,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C16, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":-16420,"f":"=F16-G16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":0,"f":"=IF(F16>0, G16/F16, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J16","v":"تجاوز الميزانية ⚠️","f":"=IF(G16>F16,\"تجاوز الميزانية ⚠️\",IF(G16=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"K16","v":"اختبار غمر العزل بالماء لمدة 48 ساعة قبل لصق السيراميك","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":5,"in":true,"fg":"#1E293B","al":"center"},{"c":"C17","v":"أعمال بياض المحارة الداخلي","b":true},{"c":"D17","v":"طرطشة مسمارية، بؤج وأوتار بميزان الليزر، شبك فايبر للزوايا، وملء أسمنتي للحوائط","fg":"#1E293B"},{"c":"E17","v":0.07,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F17","v":0,"f":"=E17*$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":46900,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C17, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":-46900,"f":"=F17-G17","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":0,"f":"=IF(F17>0, G17/F17, 0)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J17","v":"تجاوز الميزانية ⚠️","f":"=IF(G17>F17,\"تجاوز الميزانية ⚠️\",IF(G17=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","b":true,"al":"center"},{"c":"K17","v":"استلام تربيع الغرف والمطابخ بالزاوية الحديد والقدة الألومنيوم","fg":"#1E293B"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C18","v":"الأسقف المعلقة والجبس بورد","bg":"#F8FAFC","b":true},{"c":"D18","v":"ألواح جبس بورد أبيض وأخضر مقاوم للرطوبة، قطاعات صاج 0.45 مم، وبيوت ستائر وإنارة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E18","v":0.055,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F18","v":0,"f":"=E18*$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":36575,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C18, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":-36575,"f":"=F18-G18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I18","v":0,"f":"=IF(F18>0, G18/F18, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J18","v":"تجاوز الميزانية ⚠️","f":"=IF(G18>F18,\"تجاوز الميزانية ⚠️\",IF(G18=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"K18","v":"تجنب المبالغة في المستويات المتداخلة لتوفير المصنعية والسبوتات","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":7,"in":true,"fg":"#1E293B","al":"center"},{"c":"C19","v":"السيراميك والبورسلين والرخام","b":true},{"c":"D19","v":"توريد وتركيب بورسلين الريسبشن، سيراميك الغرف والحمامات والمطبخ، معابر رخام، ووزرات","fg":"#1E293B"},{"c":"E19","v":0.165,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F19","v":0,"f":"=E19*$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":113675,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C19, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":-113675,"f":"=F19-G19","b":true,"al":"center","nf":"#,##0"},{"c":"I19","v":0,"f":"=IF(F19>0, G19/F19, 0)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J19","v":"تجاوز الميزانية ⚠️","f":"=IF(G19>F19,\"تجاوز الميزانية ⚠️\",IF(G19=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","b":true,"al":"center"},{"c":"K19","v":"تركيب البورسلين بمادة لصق كيميائية وصلايب وكلبسات تسوية","fg":"#1E293B"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C20","v":"الأبواب الخشبية والباب المصفح","bg":"#F8FAFC","b":true},{"c":"D20","v":"توريد وتركيب باب الشقة المصفح، حلوق خشب سويدي، وأبواب الغرف والحمامات شاملة الإكسسوار","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E20","v":0.07,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F20","v":0,"f":"=E20*$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":46700,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C20, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":-46700,"f":"=F20-G20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I20","v":0,"f":"=IF(F20>0, G20/F20, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J20","v":"تجاوز الميزانية ⚠️","f":"=IF(G20>F20,\"تجاوز الميزانية ⚠️\",IF(G20=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"K20","v":"دهان الحلوق بالبيتومين وعزل كعب أبواب الحمامات من الرطوبة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":9,"in":true,"fg":"#1E293B","al":"center"},{"c":"C21","v":"أعمال الألوميتال والـ UPVC","b":true},{"c":"D21","v":"شبابيك وأبواب بلكونات قطاع عازل للصوت والأتربة (PS أو UPVC) زجاج مزدوج وسلك بليسيه","fg":"#1E293B"},{"c":"E21","v":0.08,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F21","v":0,"f":"=E21*$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":53500,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C21, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":-53500,"f":"=F21-G21","b":true,"al":"center","nf":"#,##0"},{"c":"I21","v":0,"f":"=IF(F21>0, G21/F21, 0)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J21","v":"تجاوز الميزانية ⚠️","f":"=IF(G21>F21,\"تجاوز الميزانية ⚠️\",IF(G21=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","b":true,"al":"center"},{"c":"K21","v":"رفع المقاسات الفعلية بعد انتهاء المحارة والرخام لضمان الإحكام","fg":"#1E293B"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":10,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C22","v":"أعمال الدهانات والديكورات الجدارية","bg":"#F8FAFC","b":true},{"c":"D22","v":"تجلية، سيلر مائي، 3 سكينة معجون، بطانة، ودهان نهائي قابل للغسيل مع بانوهات أو بديل خشب","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E22","v":0.075,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F22","v":0,"f":"=E22*$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G22","v":49900,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C22, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H22","v":-49900,"f":"=F22-G22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I22","v":0,"f":"=IF(F22>0, G22/F22, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J22","v":"تجاوز الميزانية ⚠️","f":"=IF(G22>F22,\"تجاوز الميزانية ⚠️\",IF(G22=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"K22","v":"استلام المعجون على كشاف إضاءة جانبي قبل تشطيب الوجه النهائي","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":11,"in":true,"fg":"#1E293B","al":"center"},{"c":"C23","v":"تشطيب الكهرباء ووحدات الإنارة","b":true},{"c":"D23","v":"تركيب اللقم والمفاتيح والبرايز والشاسيهات، السبوتات، الليد بروفايل، والنجف","fg":"#1E293B"},{"c":"E23","v":0.045,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F23","v":0,"f":"=E23*$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G23","v":29700,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C23, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","b":true,"al":"center","nf":"#,##0"},{"c":"H23","v":-29700,"f":"=F23-G23","b":true,"al":"center","nf":"#,##0"},{"c":"I23","v":0,"f":"=IF(F23>0, G23/F23, 0)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J23","v":"تجاوز الميزانية ⚠️","f":"=IF(G23>F23,\"تجاوز الميزانية ⚠️\",IF(G23=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","b":true,"al":"center"},{"c":"K23","v":"توزيع أحمال التكييفات والسخانات على قواطع أوتوماتيك مستقلة","fg":"#1E293B"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":12,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C24","v":"تشطيب السباكة والأطقم الصحية","bg":"#F8FAFC","b":true},{"c":"D24","v":"تركيب القواعد المعلقة أو الأرضية، الأحواض، الخلاطات الدفن والخارجية، وكابينة الشاور السيكوريت","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E24","v":0.055,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F24","v":0,"f":"=E24*$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":36500,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C24, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":-36500,"f":"=F24-G24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I24","v":0,"f":"=IF(F24>0, G24/F24, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J24","v":"تجاوز الميزانية ⚠️","f":"=IF(G24>F24,\"تجاوز الميزانية ⚠️\",IF(G24=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"K24","v":"تركيب محابس زاوية أصلية وتجربة ميول الصرف نحو البيبة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":13,"in":true,"fg":"#1E293B","al":"center"},{"c":"C25","v":"تأسيس التكييفات والتهوية","b":true},{"c":"D25","v":"مد مواسير النحاس المعزولة، خراطيم صرف الفريون على البيبة، وحوامل الوحدات الخارجية","fg":"#1E293B"},{"c":"E25","v":0.03,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F25","v":0,"f":"=E25*$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G25","v":19600,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C25, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","b":true,"al":"center","nf":"#,##0"},{"c":"H25","v":-19600,"f":"=F25-G25","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":0,"f":"=IF(F25>0, G25/F25, 0)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J25","v":"تجاوز الميزانية ⚠️","f":"=IF(G25>F25,\"تجاوز الميزانية ⚠️\",IF(G25=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","b":true,"al":"center"},{"c":"K25","v":"كبس مواسير النحاس بالنيتروجين للتأكد من عدم وجود تهريب","fg":"#1E293B"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":14,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C26","v":"أتعاب الإشراف الهندسي والإدارة","bg":"#F8FAFC","b":true},{"c":"D26","v":"أتعاب إدارة المشتريات، جدول الزمن، استلام البنود هندسياً، ومراجعة حسابات الصنايعية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E26","v":0.08,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F26","v":0,"f":"=E26*$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G26","v":54000,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C26, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H26","v":-54000,"f":"=F26-G26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"I26","v":0,"f":"=IF(F26>0, G26/F26, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J26","v":"تجاوز الميزانية ⚠️","f":"=IF(G26>F26,\"تجاوز الميزانية ⚠️\",IF(G26=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","bg":"#F8FAFC","b":true,"al":"center"},{"c":"K26","v":"ربط دفعات الإشراف بنسب الإنجاز الفعلي للمراحل بالموقع","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":15,"in":true,"fg":"#1E293B","al":"center"},{"c":"C27","v":"احتياطي الطوارئ والمشال والتشوين","b":true},{"c":"D27","v":"مخصص لمواجهة فروق أسعار الخامات، الونش، التشوين، وأي تعديلات طارئة أثناء التنفيذ","fg":"#1E293B"},{"c":"E27","v":0.07,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"F27","v":0,"f":"=E27*$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G27","v":22400,"f":"=SUMIF('سجل المصاريف اليومية والدفعات'!$D$6:$D$41, C27, 'سجل المصاريف اليومية والدفعات'!$J$6:$J$41)","b":true,"al":"center","nf":"#,##0"},{"c":"H27","v":-22400,"f":"=F27-G27","b":true,"al":"center","nf":"#,##0"},{"c":"I27","v":0,"f":"=IF(F27>0, G27/F27, 0)","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J27","v":"تجاوز الميزانية ⚠️","f":"=IF(G27>F27,\"تجاوز الميزانية ⚠️\",IF(G27=0,\"لم يبدأ الصرف\",\"ضمن الميزانية ✅\"))","b":true,"al":"center"},{"c":"K27","v":"لا يتم الصرف من بند الاحتياطي إلا بموافقة كتابية مسبقة","fg":"#1E293B"}]},{"r":28,"h":44.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":"الإجمالي الكلي لميزانية ومصاريف تشطيب الشقة","bg":"#FEF3C7","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E28","v":1,"f":"=SUM(E13:E27)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"},{"c":"F28","v":0,"f":"=SUM(F13:F27)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"G28","v":644220,"f":"=SUM(G13:G27)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"H28","v":-644220,"f":"=F28-G28","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I28","v":0,"f":"=IF(F28>0, G28/F28, 0)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"},{"c":"J28","v":"تجاوز الميزانية الكلية ⚠️","f":"=IF(G28>F28,\"تجاوز الميزانية الكلية ⚠️\",\"الميزانية الكلية آمنة ✅\")","bg":"#FEF3C7","b":true,"al":"center"},{"c":"K28","v":"مطابقة تامة لتوزيع البنود (100%)","bg":"#FEF3C7","b":true,"al":"center"}]},{"r":29,"h":28.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":""},{"c":"C29","v":""},{"c":"D29","v":""},{"c":"E29","v":""},{"c":"F29","v":""},{"c":"G29","v":""},{"c":"H29","v":""},{"c":"I29","v":""},{"c":"J29","v":""},{"c":"K29","v":""}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":""},{"c":"B30","v":"إعداد مهندس المكتب الفني / المشرف","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E30","v":"مراجعة محاسب المشروع / المشتريات","bg":"#E2E8F0","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"موافقة المالك / صاحب الوحدة السكنية","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":""},{"c":"B31","v":"الاسم: .........................................\nالتوقيع: ................... التاريخ: ..../..../2026","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E31","v":"الاسم: .........................................\nالتوقيع: ................... التاريخ: ..../..../2026","fg":"#475569","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"الاسم: .........................................\nالتوقيع: ................... التاريخ: ..../..../2026","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"مقارنة باقات التشطيب الـ 3","maxRow":26,"maxCol":10,"colWidths":[3.0,6.0,28.0,14.0,38.0,18.0,38.0,18.0,38.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"مصفوفة المقارنة الفنية والمالية بين باقات التشطيب (لوكس اقتصادي - سوبر لوكس - ألترا لوكس VIP)","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"دليل مقارن لتحديد الفروق الجوهرية في المواصفات الفنية، الخامات، وتكلفة المتر المسطح وإجمالي تكلفة الشقة لكل مستوى تشطيب","fg":"#475569","al":"center","cs":9},{"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":34.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"إجمالي باقة التشطيب اللوكس الاقتصادي","bg":"#F0FDF4","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"إجمالي باقة التشطيب السوبر لوكس الهندسي","bg":"#EFF6FF","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H4","v":"إجمالي باقة التشطيب الألترا لوكس VIP","bg":"#FAF5FF","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":480000,"f":"=F26","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":675000,"f":"=H26","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0","cs":3},{"skip":true},{"skip":true},{"c":"H5","v":1020000,"f":"=J26","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"متوسط تكلفة اقتصادي عملي للشقة بالكامل","bg":"#F0FDF4","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"المستوى القياسي الأكثر طلباً (جودة وعمر افتراضي)","bg":"#EFF6FF","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H6","v":"تشطيب فندقي فاخر بخامات مستوردة وأنظمة ذكية","bg":"#FAF5FF","fg":"#64748B","al":"center","cs":3},{"skip":true},{"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":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"جدول المقارنة التفصيلية للمواصفات الفنية والتكلفة التقديرية لكل بند حسب مساحة الشقة المحددة في اللوحة الرئيسية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"م","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C9","v":"البند المعماري / الكهروميكانيكي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D9","v":"الوزن النسبي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E9","v":"مواصفات باقة لوكس اقتصادي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F9","v":"تكلفة البند (لوكس)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G9","v":"مواصفات باقة سوبر لوكس هندسي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H9","v":"تكلفة البند (سوبر لوكس)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I9","v":"مواصفات باقة ألترا لوكس VIP","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J9","v":"تكلفة البند (ألترا لوكس)","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":10,"h":54.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"C10","v":"التعديلات المعمارية والمباني","b":true},{"c":"D10","v":0.035,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E10","v":"فتح وتعديل أساسي بدون هدم واسع","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F10","v":16800,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D10","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":"تعديل معماري مدروس للمساحات واستغلال الفراغات","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H10","v":23625.0,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D10","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":"إعادة تصميم معماري كامل Open Space وكمر حديدي","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J10","v":35700,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D10","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":54.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":2,"in":true,"fg":"#1E293B","al":"center"},{"c":"C11","v":"تأسيس الكهرباء واللوحات","b":true},{"c":"D11","v":0.085,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E11","v":"أسلاك سويدي قياسية بمتوسط 60 نقطة كهرباء للشقة","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F11","v":40800,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D11","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":"أسلاك سويدي معتمدة بمتوسط 95 نقطة + تأسيس صوتيات","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H11","v":57375.0,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D11","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":"تأسيس سمارت هوم كامل KNX/WiFi + 130 نقطة + كاميرات","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J11","v":86700,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D11","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":54.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":3,"in":true,"fg":"#1E293B","al":"center"},{"c":"C12","v":"تأسيس السباكة والصرف","b":true},{"c":"D12","v":0.06,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E12","v":"مواسير PPR محلي بصناديق طرد خارجية تقليدية","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F12","v":28800,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D12","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":"مواسير PPR ألماني بضمان 10 سنوات + صناديق طرد دفن","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H12","v":40500,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D12","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":"مواسير معزولة صوتياً + جيبريت دفن ألماني + شبكة راجع ساخن","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J12","v":61200,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D12","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":54.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":4,"in":true,"fg":"#1E293B","al":"center"},{"c":"C13","v":"العزل المائي والحراري","b":true},{"c":"D13","v":0.025,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E13","v":"عزل بيتومين سائل على البارد لأرضية الحمامات","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F13","v":12000,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D13","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":"عزل أسمنتي مرن مركبين (Sika 107) مع رقبة زجاجة وشاش","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H13","v":16875,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D13","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":"عزل ممبرين + أسمنتي مرن للحمامات والمطبخ بالكامل","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J13","v":25500,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D13","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":54.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":5,"in":true,"fg":"#1E293B","al":"center"},{"c":"C14","v":"بياض المحارة الداخلي","b":true},{"c":"D14","v":0.07,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E14","v":"محارة على القده بدون أوتار مع تربيعة الزوايا الأساسية","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F14","v":33600,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D14","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":"محارة بؤج وأوتار بميزان الليزر + شبك فايبر وفريزات زوايا","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H14","v":47250.0,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D14","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":"محارة أوتار ليزر فائقة الاستواء + معالجة إيبوكسية للشروخ","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J14","v":71400,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D14","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":54.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":6,"in":true,"fg":"#1E293B","al":"center"},{"c":"C15","v":"الأسقف المعلقة والجبس بورد","b":true},{"c":"D15","v":0.055,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E15","v":"كرانيش فيوتك سادة أو بيت نور جزئي بالريسبشن فقط","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F15","v":26400,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D15","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":"جبس بورد فلات Flat كامل للريسبشن والطرقة والحمامات","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H15","v":37125,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D15","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":"جبس بورد مستويات فندقية + ماجناتيك تراك وبيوت ستائر مضيئة","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J15","v":56100,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D15","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":54.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":7,"in":true,"fg":"#1E293B","al":"center"},{"c":"C16","v":"أرضيات الريسبشن والغرف","b":true},{"c":"D16","v":0.165,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E16","v":"سيراميك فرز أول محلي (مقاس 60×60 سم) لكامل الشقة","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F16","v":79200,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D16","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":"بورسلين ليزر 60×120 للريسبشن + سيراميك باركيه للغرف","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H16","v":111375,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D16","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":"رخام مستورد أو بورسلين إسباني/هندي 120×240 + باركيه HDF ألماني","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J16","v":168300,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D16","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":54.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":8,"in":true,"fg":"#1E293B","al":"center"},{"c":"C17","v":"الأبواب الخشبية والمصفحة","b":true},{"c":"D17","v":0.07,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E17","v":"باب مصفح صيني ثقيل + أبواب داخلية كبس قشرة جاهزة","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F17","v":33600,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D17","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":"باب مصفح تركي أصلي + أبواب عمولة خشب سويدي قشرة أرو","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H17","v":47250.0,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D17","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":"باب مصفح إيطالي ببصمة ذكية + أبواب عمولة دهان دوكو بولي يوريثان","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J17","v":71400,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D17","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":18,"h":54.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":9,"in":true,"fg":"#1E293B","al":"center"},{"c":"C18","v":"شبابيك الألوميتال والـ UPVC","b":true},{"c":"D18","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E18","v":"قطاع ألوميتال PS صغير زجاج سنجل 6 مم عاكس","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F18","v":38400,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D18","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":"قطاع PS كبير أو جامبو / UPVC زجاج دبل عازل للصوت","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H18","v":54000,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D18","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I18","v":"قطاع ألومنيوم Thermal Break دبل جلاس جورجيا + شيش حصيرة بموتور","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J18","v":81600,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D18","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":54.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":10,"in":true,"fg":"#1E293B","al":"center"},{"c":"C19","v":"الدهانات والديكورات الجدارية","b":true},{"c":"D19","v":0.075,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E19","v":"معجون محلي + دهان بلاستيك مط قابل للغسيل ألوان موحدة","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F19","v":36000,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D19","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":"معجون وسيلر جوتن + دهان فينوماستيك ربع لامع + بانوهات فيوتك","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H19","v":50625,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D19","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I19","v":"دهانات جوتن فينوماستيك + تكسيات بديل رخام وخشب وميكروسمنت","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J19","v":76500,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D19","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":20,"h":54.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":11,"in":true,"fg":"#1E293B","al":"center"},{"c":"C20","v":"تشطيب الكهرباء والإنارة","b":true},{"c":"D20","v":0.045,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E20","v":"مفاتيح وبرايز فينوس/سانشي + إضاءة ليد أساسية","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F20","v":21600,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D20","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":"مفاتيح وبرايز شنايدر/بتشينو + سبوتات غاطسة وليد بروفايل","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H20","v":30375,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D20","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I20","v":"مفاتيح تاتش ذكية + ماجناتيك تراك لايت وأنظمة دايمر سيناريوهات","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J20","v":45900,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D20","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":21,"h":54.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":12,"in":true,"fg":"#1E293B","al":"center"},{"c":"C21","v":"الأطقم الصحية والخلاطات","b":true},{"c":"D21","v":0.055,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E21","v":"أطقم صحية إيديال محلي أرضي + خلاطات هاند ميكسر قياسية","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F21","v":26400,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D21","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":"قواعد معلقة + خلاطات دفن جروهي/إيديال + كابينة شاور سيكوريت","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H21","v":37125,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D21","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I21","v":"أطقم معلقة ديورافيت/جروهي + شاور بوكس فندقي بحوض رخام","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J21","v":56100,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D21","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":22,"h":54.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":13,"in":true,"fg":"#1E293B","al":"center"},{"c":"C22","v":"تأسيس التكييفات والتهوية","b":true},{"c":"D22","v":0.03,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E22","v":"تأسيس مخارج كهرباء وصرف للتكييفات بدون مد نحاس","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F22","v":14400,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D22","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G22","v":"مد مواسير نحاس جنوب أفريقي معزول للريسبشن وغرفة الماستر","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H22","v":20250,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D22","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I22","v":"مد مواسير نحاس لكامل الشقة أو تأسيس تكييف كونسيلد مخفي","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J22","v":30600,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D22","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":23,"h":54.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":14,"in":true,"fg":"#1E293B","al":"center"},{"c":"C23","v":"أتعاب الإشراف الهندسي","b":true},{"c":"D23","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E23","v":"إشراف هندسي جزئي على استلام المراحل الحرجة","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F23","v":38400,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D23","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G23","v":"إشراف هندسي متكامل وإدارة مشتريات وجدول زمني","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H23","v":54000,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D23","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I23","v":"إدارة تنفيذية شاملة + تصميم داخلي 3D Max ورسومات تنفيذية Shop Drawings","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J23","v":81600,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D23","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":24,"h":54.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":15,"in":true,"fg":"#1E293B","al":"center"},{"c":"C24","v":"احتياطي الطوارئ والمشال","b":true},{"c":"D24","v":0.07,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"E24","v":"مخصص تشوين ومشال يدوي ونقل مخلفات أساسي","bg":"#F0FDF4","fg":"#1E293B"},{"c":"F24","v":33600,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 3200 * D24","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":"رفع خامات بالونش + حماية أرضيات مشمع وكرتون + احتياطي 7%","bg":"#EFF6FF","fg":"#1E293B"},{"c":"H24","v":47250.0,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 4500 * D24","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"I24","v":"حماية شاملة للأرضيات والأبواب + تنظيف فندقي متخصص قبل التسليم","bg":"#FAF5FF","fg":"#1E293B"},{"c":"J24","v":71400,"f":"='لوحة الميزانية وتوزيع النسب'!$D$5 * 6800 * D24","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"}]},{"r":25,"h":40.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":"متوسط تكلفة تشطيب المتر المسطح (م²) لكل باقة","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E25","v":"معدل المتر في باقة اللوكس الاقتصادي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F25","v":3200,"f":"=F26/'لوحة الميزانية وتوزيع النسب'!$D$5","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0"},{"c":"G25","v":"معدل المتر في باقة السوبر لوكس","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H25","v":4500,"f":"=H26/'لوحة الميزانية وتوزيع النسب'!$D$5","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":"معدل المتر في باقة الألترا لوكس VIP","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J25","v":6800,"f":"=J26/'لوحة الميزانية وتوزيع النسب'!$D$5","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":"إجمالي التكلفة التقديرية لتشطيب الشقة بالكامل","bg":"#FEF3C7","b":true,"al":"center","cs":2},{"skip":true},{"c":"D26","v":1,"f":"=SUM(D10:D24)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"},{"c":"E26","v":"إجمالي باقة لوكس اقتصادي","bg":"#FEF3C7","b":true,"al":"center"},{"c":"F26","v":480000,"f":"=SUM(F10:F24)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"G26","v":"إجمالي باقة سوبر لوكس هندسي","bg":"#FEF3C7","b":true,"al":"center"},{"c":"H26","v":675000,"f":"=SUM(H10:H24)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I26","v":"إجمالي باقة ألترا لوكس VIP","bg":"#FEF3C7","b":true,"al":"center"},{"c":"J26","v":1020000,"f":"=SUM(J10:J24)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"سجل المصاريف اليومية والدفعات","maxRow":42,"maxCol":12,"colWidths":[3.0,11.0,14.0,28.0,15.0,58.0,26.0,10.0,14.0,18.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"دفتر وسجل المصاريف اليومية ومشتريات الخامات ودفعات الصنايعية (مربوط تلقائياً بلوحة الميزانية)","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":""},{"c":"B2","v":"سجل كل فاتورة شراء خامات أو دفعة مصنعية أو مشال في هذا الجدول، وسيقوم الشيت بترحيل وتجميع المبالغ آلياً بالمعادلات (SUMIF) أمام كل بند في لوحة الميزانية الرئيسية","fg":"#475569","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":""},{"c":"L3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"بيان الحركات المالية الفعلي للمشروع (36 حركة مالية مفصلة شاملة الخامات والمصنعيات والمشال)","bg":"#334155","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":5,"h":42.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"رقم القيد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C5","v":"تاريخ الصرف","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D5","v":"البند الرئيسي (مربوط باللوحة)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E5","v":"نوع المصروف","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F5","v":"البيان التفصيلي للفاتورة أو الدفعة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G5","v":"المورد / المقاول المستفيد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H5","v":"الكمية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I5","v":"سعر الوحدة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J5","v":"إجمالي المنصرف","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K5","v":"وسيلة الدفع / رقم الإيصال","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L5","v":"حالة الاستلام والمراجعة","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":6,"h":48.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"TR-001","b":true,"al":"center"},{"c":"C6","v":"2026-06-02","fg":"#1E293B","al":"center"},{"c":"D6","v":"التعديلات المعمارية والمباني","b":true},{"c":"E6","v":"مصنعية","fg":"#1E293B","al":"center"},{"c":"F6","v":"تكسير حائط المطبخ الأمريكي وتوسعة فتحة الريسبشن وتعبئة الردش","fg":"#1E293B"},{"c":"G6","v":"مقاول التكسير والمباني","fg":"#1E293B"},{"c":"H6","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":8500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":8500,"f":"=H6*I6","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":"نقدي - إيصال 101","fg":"#1E293B","al":"center"},{"c":"L6","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":7,"h":48.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"TR-002","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"2026-06-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D7","v":"التعديلات المعمارية والمباني","bg":"#F8FAFC","b":true},{"c":"E7","v":"خامات ومشال","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F7","v":"توريد طوب طفلي وأسمنت ورمل لبناء التعديلات + سيارة نقل مخلفات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G7","v":"مغلق مواد البناء","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H7","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":13500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":13500,"f":"=H7*I7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":"تحويل بنكي #441","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L7","v":"تم الاستلام والمطابقة ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":8,"h":48.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"TR-003","b":true,"al":"center"},{"c":"C8","v":"2026-06-08","fg":"#1E293B","al":"center"},{"c":"D8","v":"تأسيس الكهرباء والتيار الخفيف","b":true},{"c":"E8","v":"خامات","fg":"#1E293B","al":"center"},{"c":"F8","v":"توريد خراطيم، علب ماجيك، ولوحة قواطع 24 خط شنايدر أصلية","fg":"#1E293B"},{"c":"G8","v":"التوكيل الهندسي للكهرباء","fg":"#1E293B"},{"c":"H8","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":14200,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":14200,"f":"=H8*I8","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":"فاتورة ضريبية #882","fg":"#1E293B","al":"center"},{"c":"L8","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":9,"h":48.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"TR-004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"2026-06-11","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D9","v":"تأسيس الكهرباء والتيار الخفيف","bg":"#F8FAFC","b":true},{"c":"E9","v":"خامات","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F9","v":"توريد لفات أسلاك السويدي الأصلي (1.5 مم، 2.5 مم، 4 مم، 6 مم للتكييفات)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G9","v":"معرض السويدي للكابلات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H9","v":18,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":1650,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":29700,"f":"=H9*I9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":"تحويل بنكي #459","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L9","v":"تم الاستلام والمطابقة ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":10,"h":48.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":"TR-005","b":true,"al":"center"},{"c":"C10","v":"2026-06-15","fg":"#1E293B","al":"center"},{"c":"D10","v":"تأسيس الكهرباء والتيار الخفيف","b":true},{"c":"E10","v":"مصنعية","fg":"#1E293B","al":"center"},{"c":"F10","v":"الدفعة الأولى والثانية لمصنعية تأسيس الكهرباء ومد الخراطيم والأسلاك","fg":"#1E293B"},{"c":"G10","v":"فني الكهرباء الأول","fg":"#1E293B"},{"c":"H10","v":95,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":130,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":12350,"f":"=H10*I10","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":"نقدي - إيصال 105","fg":"#1E293B","al":"center"},{"c":"L10","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":11,"h":48.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"TR-006","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"2026-06-18","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D11","v":"تأسيس السباكة والصرف والمدافن","bg":"#F8FAFC","b":true},{"c":"E11","v":"خامات","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F11","v":"توريد مواسير تغذية بولي بروبلين PPR ألماني ومواسير صرف سمارت هوم","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G11","v":"شركة حلول السباكة الحديثة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H11","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":21500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":21500,"f":"=H11*I11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":"فاتورة شراء #309","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L11","v":"تم الاستلام والمطابقة ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":12,"h":48.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"TR-007","b":true,"al":"center"},{"c":"C12","v":"2026-06-20","fg":"#1E293B","al":"center"},{"c":"D12","v":"تأسيس السباكة والصرف والمدافن","b":true},{"c":"E12","v":"خامات","fg":"#1E293B","al":"center"},{"c":"F12","v":"شراء 2 صندوق طرد دفن جروهي أصلي بشاسيه حديد للحمامين","fg":"#1E293B"},{"c":"G12","v":"معرض السلاب للأدوات الصحية","fg":"#1E293B"},{"c":"H12","v":2,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":5800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":11600,"f":"=H12*I12","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":"بطاقة بنكية #991","fg":"#1E293B","al":"center"},{"c":"L12","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":13,"h":48.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"TR-008","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"2026-06-23","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D13","v":"تأسيس السباكة والصرف والمدافن","bg":"#F8FAFC","b":true},{"c":"E13","v":"مصنعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F13","v":"مصنعية تأسيس السباكة للحمامين والمطبخ شاملة اختبار كبس الشركة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G13","v":"معلم السباكة الصحية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H13","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":7000,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J13","v":7000,"f":"=H13*I13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":"نقدي - إيصال 112","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L13","v":"تم اختبار الضغط 10 بار ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":14,"h":48.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":"TR-009","b":true,"al":"center"},{"c":"C14","v":"2026-06-25","fg":"#1E293B","al":"center"},{"c":"D14","v":"أعمال العزل المائي والحراري","b":true},{"c":"E14","v":"خامات","fg":"#1E293B","al":"center"},{"c":"F14","v":"توريد مجموعات عزل أسمنتي مرن سيكا 107 + رول شاش فايبر وأديبوند","fg":"#1E293B"},{"c":"G14","v":"توكيل كيماويات البناء Sika","fg":"#1E293B"},{"c":"H14","v":6,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":1750,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J14","v":10500,"f":"=H14*I14","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":"فاتورة شراء #512","fg":"#1E293B","al":"center"},{"c":"L14","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":15,"h":48.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":"TR-010","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"2026-06-28","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D15","v":"أعمال العزل المائي والحراري","bg":"#F8FAFC","b":true},{"c":"E15","v":"مصنعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F15","v":"مصنعية عمل رقبة الزجاجة ودهان 3 أوجه عزل متعامدة واختبار الغمر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G15","v":"مقاول العزل الكيميائي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H15","v":32,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":185,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":5920,"f":"=H15*I15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K15","v":"نقدي - إيصال 118","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L15","v":"نجاح اختبار الغمر 48 ساعة ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":16,"h":48.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"TR-011","b":true,"al":"center"},{"c":"C16","v":"2026-07-02","fg":"#1E293B","al":"center"},{"c":"D16","v":"أعمال بياض المحارة الداخلي","b":true},{"c":"E16","v":"خامات","fg":"#1E293B","al":"center"},{"c":"F16","v":"توريد 4.5 طن أسمنت بورتلاندي + 16 م3 رمل حرش للمحارة + شبك زوايا","fg":"#1E293B"},{"c":"G16","v":"مغلق التوحيد لمواد البناء","fg":"#1E293B"},{"c":"H16","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":23800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":23800,"f":"=H16*I16","b":true,"al":"center","nf":"#,##0"},{"c":"K16","v":"تحويل بنكي #510","fg":"#1E293B","al":"center"},{"c":"L16","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":17,"h":48.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":"TR-012","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"2026-07-09","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D17","v":"أعمال بياض المحارة الداخلي","bg":"#F8FAFC","b":true},{"c":"E17","v":"مصنعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F17","v":"مصنعية طرطشة وبؤج وأوتار وملء محارة الحوائط والأسقف بالكامل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G17","v":"طقم مبيض المحارة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H17","v":420,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":55,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":23100,"f":"=H17*I17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K17","v":"نقدي على دفعتين","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L17","v":"استلام بالقدة والزاوية ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":18,"h":48.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":"TR-013","b":true,"al":"center"},{"c":"C18","v":"2026-07-12","fg":"#1E293B","al":"center"},{"c":"D18","v":"تأسيس التكييفات والتهوية","b":true},{"c":"E18","v":"خامات ومصنعية","fg":"#1E293B","al":"center"},{"c":"F18","v":"توريد ومد مواسير نحاس معزول وصرف الفريون وحوامل 4 أجهزة تكييف","fg":"#1E293B"},{"c":"G18","v":"الشركة الهندسية للتكييف","fg":"#1E293B"},{"c":"H18","v":4,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I18","v":4900,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J18","v":19600,"f":"=H18*I18","b":true,"al":"center","nf":"#,##0"},{"c":"K18","v":"تحويل بنكي #533","fg":"#1E293B","al":"center"},{"c":"L18","v":"تم الكبس بالنيتروجين ✅","fg":"#1E293B","al":"center"}]},{"r":19,"h":48.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":"TR-014","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"2026-07-16","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D19","v":"الأسقف المعلقة والجبس بورد","bg":"#F8FAFC","b":true},{"c":"E19","v":"خامات","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F19","v":"توريد ألواح جبس بورد كناوف أبيض وأخضر وصاج 0.45 مم ومعجون فواصل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G19","v":"توكيل كناوف للجبس بورد","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H19","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I19","v":22400,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J19","v":22400,"f":"=H19*I19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K19","v":"فاتورة ضريبية #612","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L19","v":"تم الاستلام والمطابقة ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":20,"h":48.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":"TR-015","b":true,"al":"center"},{"c":"C20","v":"2026-07-21","fg":"#1E293B","al":"center"},{"c":"D20","v":"الأسقف المعلقة والجبس بورد","b":true},{"c":"E20","v":"مصنعية","fg":"#1E293B","al":"center"},{"c":"F20","v":"مصنعية تركيب أسقف جبس بورد فلات وبيوت ستائر وماجناتيك تراك","fg":"#1E293B"},{"c":"G20","v":"فني تركيب الجبس بورد","fg":"#1E293B"},{"c":"H20","v":135,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I20","v":105,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J20","v":14175,"f":"=H20*I20","b":true,"al":"center","nf":"#,##0"},{"c":"K20","v":"نقدي - إيصال 125","fg":"#1E293B","al":"center"},{"c":"L20","v":"استلام بميزان الليزر ✅","fg":"#1E293B","al":"center"}]},{"r":21,"h":48.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":"TR-016","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C21","v":"2026-07-25","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D21","v":"السيراميك والبورسلين والرخام","bg":"#F8FAFC","b":true},{"c":"E21","v":"خامات","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F21","v":"توريد بورسلين 60×120 للريسبشن والطرقات + سيراميك الغرف والحمامات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G21","v":"معرض الجوهرة / كليوباترا","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H21","v":215,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I21","v":340,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J21","v":73100,"f":"=H21*I21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K21","v":"شيك بنكي مصدق","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L21","v":"تمت مطابقة أرقام التشغيلات ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":22,"h":48.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":"TR-017","b":true,"al":"center"},{"c":"C22","v":"2026-07-28","fg":"#1E293B","al":"center"},{"c":"D22","v":"السيراميك والبورسلين والرخام","b":true},{"c":"E22","v":"خامات","fg":"#1E293B","al":"center"},{"c":"F22","v":"توريد شكاير مادة لصق بورسلين كيميائية + رمل وأسمنت + كلبسات تسوية","fg":"#1E293B"},{"c":"G22","v":"مؤسسة مواد البناء","fg":"#1E293B"},{"c":"H22","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I22","v":14500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J22","v":14500,"f":"=H22*I22","b":true,"al":"center","nf":"#,##0"},{"c":"K22","v":"تحويل بنكي #588","fg":"#1E293B","al":"center"},{"c":"L22","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":23,"h":48.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":"TR-018","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C23","v":"2026-08-03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D23","v":"السيراميك والبورسلين والرخام","bg":"#F8FAFC","b":true},{"c":"E23","v":"خامات ومصنعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F23","v":"توريد وتركيب معابر رخام امبرادور وجلسات شبابيك وعتب باب الشقة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G23","v":"ورشة الرخام والجرانيت","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H23","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I23","v":7800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J23","v":7800,"f":"=H23*I23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K23","v":"نقدي - إيصال 131","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L23","v":"تم الاستلام والمطابقة ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":24,"h":48.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":"TR-019","b":true,"al":"center"},{"c":"C24","v":"2026-08-08","fg":"#1E293B","al":"center"},{"c":"D24","v":"السيراميك والبورسلين والرخام","b":true},{"c":"E24","v":"مصنعية","fg":"#1E293B","al":"center"},{"c":"F24","v":"مصنعية تركيب بورسلين الأرضيات وسيراميك الحمامات والمطبخ والوزرات","fg":"#1E293B"},{"c":"G24","v":"معلم تركيب البورسلين","fg":"#1E293B"},{"c":"H24","v":215,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I24","v":85,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J24","v":18275,"f":"=H24*I24","b":true,"al":"center","nf":"#,##0"},{"c":"K24","v":"دفعات مرحلية نقدية","fg":"#1E293B","al":"center"},{"c":"L24","v":"استلام الميول واللحامات ✅","fg":"#1E293B","al":"center"}]},{"r":25,"h":48.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":"TR-020","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C25","v":"2026-08-12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D25","v":"الأبواب الخشبية والباب المصفح","bg":"#F8FAFC","b":true},{"c":"E25","v":"خامات ومصنعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F25","v":"توريد وتركيب باب الشقة الرئيسي المصفح التركي بالكالون المزدوج","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G25","v":"معرض الأبواب المصفحة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H25","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":15500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J25","v":15500,"f":"=H25*I25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K25","v":"بطاقة بنكية #714","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L25","v":"تم التركيب والوزن ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":"TR-021","b":true,"al":"center"},{"c":"C26","v":"2026-08-16","fg":"#1E293B","al":"center"},{"c":"D26","v":"الأبواب الخشبية والباب المصفح","b":true},{"c":"E26","v":"خامات ومصنعية","fg":"#1E293B","al":"center"},{"c":"F26","v":"تصنيع وتوريد وتركيب 6 أبواب داخلية عمولة قشرة أرو شاملة الحلوق والإكسسوار","fg":"#1E293B"},{"c":"G26","v":"ورشة النجارة المعمارية","fg":"#1E293B"},{"c":"H26","v":6,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I26","v":5200,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J26","v":31200,"f":"=H26*I26","b":true,"al":"center","nf":"#,##0"},{"c":"K26","v":"تحويل بنكي #612","fg":"#1E293B","al":"center"},{"c":"L26","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":27,"h":48.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":"TR-022","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C27","v":"2026-08-20","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D27","v":"أعمال الألوميتال والـ UPVC","bg":"#F8FAFC","b":true},{"c":"E27","v":"دفعة تعاقد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F27","v":"الدفعة المقدمة (70%) لتصنيع شبابيك وأبواب البلكونات قطاع UPVC دبل جلاس","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G27","v":"مصنع الألوميتال والـ UPVC","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H27","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I27","v":38000,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J27","v":38000,"f":"=H27*I27","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K27","v":"تحويل بنكي #630","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L27","v":"تم رفع المقاسات النهائية ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":"TR-023","b":true,"al":"center"},{"c":"C28","v":"2026-09-02","fg":"#1E293B","al":"center"},{"c":"D28","v":"أعمال الألوميتال والـ UPVC","b":true},{"c":"E28","v":"دفعة استلام","fg":"#1E293B","al":"center"},{"c":"F28","v":"دفعة التوريد والتركيب النهائية (30%) لأعمال شبابيك الـ UPVC والسلك البليسيه","fg":"#1E293B"},{"c":"G28","v":"مصنع الألوميتال والـ UPVC","fg":"#1E293B"},{"c":"H28","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I28","v":15500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J28","v":15500,"f":"=H28*I28","b":true,"al":"center","nf":"#,##0"},{"c":"K28","v":"تحويل بنكي #685","fg":"#1E293B","al":"center"},{"c":"L28","v":"تم اختبار الإحكام والسيليكون ✅","fg":"#1E293B","al":"center"}]},{"r":29,"h":48.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":"TR-024","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C29","v":"2026-08-25","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D29","v":"أعمال الدهانات والديكورات الجدارية","bg":"#F8FAFC","b":true},{"c":"E29","v":"خامات","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F29","v":"توريد سيلر ومعجون وبلاستيك جوتن فينوماستيك ربع لامع ومط للأسقف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G29","v":"مركز تلوين دهانات جوتن","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H29","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I29","v":24600,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J29","v":24600,"f":"=H29*I29","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K29","v":"فاتورة ضريبية #904","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L29","v":"تم الاستلام والمطابقة ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":30,"h":48.0,"cells":[{"c":"A30","v":""},{"c":"B30","v":"TR-025","b":true,"al":"center"},{"c":"C30","v":"2026-08-29","fg":"#1E293B","al":"center"},{"c":"D30","v":"أعمال الدهانات والديكورات الجدارية","b":true},{"c":"E30","v":"خامات","fg":"#1E293B","al":"center"},{"c":"F30","v":"توريد بانوهات فيوتك كثافة عالية وتكسيات بديل خشب WPC وبديل رخام","fg":"#1E293B"},{"c":"G30","v":"معرض الديكورات الحديثة","fg":"#1E293B"},{"c":"H30","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I30","v":9800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J30","v":9800,"f":"=H30*I30","b":true,"al":"center","nf":"#,##0"},{"c":"K30","v":"بطاقة بنكية #782","fg":"#1E293B","al":"center"},{"c":"L30","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":31,"h":48.0,"cells":[{"c":"A31","v":""},{"c":"B31","v":"TR-026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C31","v":"2026-09-08","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D31","v":"أعمال الدهانات والديكورات الجدارية","bg":"#F8FAFC","b":true},{"c":"E31","v":"مصنعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F31","v":"مصنعية تأسيس المعجون والسنفرة ودهان الأبواب والوجه النهائي والبانوهات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G31","v":"مقاول النقاشة والديكور","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H31","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I31","v":15500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J31","v":15500,"f":"=H31*I31","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K31","v":"نقدي على 3 دفعات","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L31","v":"استلام على كشاف الإضاءة ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":32,"h":48.0,"cells":[{"c":"A32","v":""},{"c":"B32","v":"TR-027","b":true,"al":"center"},{"c":"C32","v":"2026-09-10","fg":"#1E293B","al":"center"},{"c":"D32","v":"تشطيب الكهرباء ووحدات الإنارة","b":true},{"c":"E32","v":"خامات","fg":"#1E293B","al":"center"},{"c":"F32","v":"توريد لقم ومفاتيح وبرايز شنايدر، سبوتات ليد غاطسة، وليد بروفايل","fg":"#1E293B"},{"c":"G32","v":"معرض الإضاءة الحديثة","fg":"#1E293B"},{"c":"H32","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I32","v":23500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J32","v":23500,"f":"=H32*I32","b":true,"al":"center","nf":"#,##0"},{"c":"K32","v":"فاتورة ضريبية #955","fg":"#1E293B","al":"center"},{"c":"L32","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":33,"h":48.0,"cells":[{"c":"A33","v":""},{"c":"B33","v":"TR-028","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C33","v":"2026-09-14","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D33","v":"تشطيب الكهرباء ووحدات الإنارة","bg":"#F8FAFC","b":true},{"c":"E33","v":"مصنعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F33","v":"مصنعية تقفيل اللقم والسبوتات والنجف وتوصيل لوحة القواطع النهائية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G33","v":"فني الكهرباء الأول","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H33","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I33","v":6200,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J33","v":6200,"f":"=H33*I33","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K33","v":"نقدي - إيصال 144","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L33","v":"تمت تجربة كافة الدوائر ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":34,"h":48.0,"cells":[{"c":"A34","v":""},{"c":"B34","v":"TR-029","b":true,"al":"center"},{"c":"C34","v":"2026-09-16","fg":"#1E293B","al":"center"},{"c":"D34","v":"تشطيب السباكة والأطقم الصحية","b":true},{"c":"E34","v":"خامات","fg":"#1E293B","al":"center"},{"c":"F34","v":"توريد 2 قاعدة معلقة، 2 وحدة حوض بالموبيليا، وخلاطات جروهي وحوض مطبخ","fg":"#1E293B"},{"c":"G34","v":"معرض السلاب للأدوات الصحية","fg":"#1E293B"},{"c":"H34","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I34","v":24800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J34","v":24800,"f":"=H34*I34","b":true,"al":"center","nf":"#,##0"},{"c":"K34","v":"شيك بنكي / بطاقة","fg":"#1E293B","al":"center"},{"c":"L34","v":"تم الاستلام والمطابقة ✅","fg":"#1E293B","al":"center"}]},{"r":35,"h":52.0,"cells":[{"c":"A35","v":""},{"c":"B35","v":"TR-030","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C35","v":"2026-09-18","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D35","v":"تشطيب السباكة والأطقم الصحية","bg":"#F8FAFC","b":true},{"c":"E35","v":"خامات ومصنعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F35","v":"توريد وتركيب كابينة شاور زجاج سيكوريت 10 مم بإكسسوار استانلس 304","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G35","v":"شركة كبائن الشاور الزجاجية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H35","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I35","v":7200,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J35","v":7200,"f":"=H35*I35","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K35","v":"تحويل بنكي #710","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L35","v":"تم التركيب والعزل بالسيليكون ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":36,"h":48.0,"cells":[{"c":"A36","v":""},{"c":"B36","v":"TR-031","b":true,"al":"center"},{"c":"C36","v":"2026-09-20","fg":"#1E293B","al":"center"},{"c":"D36","v":"تشطيب السباكة والأطقم الصحية","b":true},{"c":"E36","v":"مصنعية","fg":"#1E293B","al":"center"},{"c":"F36","v":"مصنعية تشطيب السباكة النهائي وتركيب الأطقم الصحية والخلاطات والسخانات","fg":"#1E293B"},{"c":"G36","v":"معلم السباكة الصحية","fg":"#1E293B"},{"c":"H36","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I36","v":4500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J36","v":4500,"f":"=H36*I36","b":true,"al":"center","nf":"#,##0"},{"c":"K36","v":"نقدي - إيصال 149","fg":"#1E293B","al":"center"},{"c":"L36","v":"تمت تجربة الصرف والتغذية ✅","fg":"#1E293B","al":"center"}]},{"r":37,"h":52.0,"cells":[{"c":"A37","v":""},{"c":"B37","v":"TR-032","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C37","v":"2026-06-15","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D37","v":"أتعاب الإشراف الهندسي والإدارة","bg":"#F8FAFC","b":true},{"c":"E37","v":"أتعاب إشراف","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F37","v":"الدفعة الأولى والثانية لأتعاب الإشراف الهندسي وإدارة المشتريات (مرحلة التأسيس)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G37","v":"المهندس المشرف / المكتب الفني","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H37","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I37","v":27000,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J37","v":27000,"f":"=H37*I37","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K37","v":"تحويل بنكي #490","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L37","v":"مربوط بمحضر استلام التأسيس ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":38,"h":52.0,"cells":[{"c":"A38","v":""},{"c":"B38","v":"TR-033","b":true,"al":"center"},{"c":"C38","v":"2026-08-15","fg":"#1E293B","al":"center"},{"c":"D38","v":"أتعاب الإشراف الهندسي والإدارة","b":true},{"c":"E38","v":"أتعاب إشراف","fg":"#1E293B","al":"center"},{"c":"F38","v":"الدفعة الثالثة والرابعة لأتعاب الإشراف الهندسي (مرحلة البورسلين والتشطيب)","fg":"#1E293B"},{"c":"G38","v":"المهندس المشرف / المكتب الفني","fg":"#1E293B"},{"c":"H38","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I38","v":27000,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J38","v":27000,"f":"=H38*I38","b":true,"al":"center","nf":"#,##0"},{"c":"K38","v":"تحويل بنكي #620","fg":"#1E293B","al":"center"},{"c":"L38","v":"مربوط بمحضر الاستلام النهائي ✅","fg":"#1E293B","al":"center"}]},{"r":39,"h":48.0,"cells":[{"c":"A39","v":""},{"c":"B39","v":"TR-034","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C39","v":"2026-07-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D39","v":"احتياطي الطوارئ والمشال والتشوين","bg":"#F8FAFC","b":true},{"c":"E39","v":"مشال وونش","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F39","v":"إيجار ونش رفع الرمل والأسمنت والبورسلين والجبس بورد للأدوار العليا","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G39","v":"مقاول الونش والتشوين","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H39","v":4,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I39","v":2800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J39","v":11200,"f":"=H39*I39","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K39","v":"نقدي - إيصالات مجمعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L39","v":"تم التنفيذ بالموقع ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":40,"h":48.0,"cells":[{"c":"A40","v":""},{"c":"B40","v":"TR-035","b":true,"al":"center"},{"c":"C40","v":"2026-08-10","fg":"#1E293B","al":"center"},{"c":"D40","v":"احتياطي الطوارئ والمشال والتشوين","b":true},{"c":"E40","v":"حماية ومستهلكات","fg":"#1E293B","al":"center"},{"c":"F40","v":"شراء رولات مشمع وكرتون حماية أرضيات البورسلين + سلم وشنيور ومستهلكات","fg":"#1E293B"},{"c":"G40","v":"معرض العدد والمهمات","fg":"#1E293B"},{"c":"H40","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I40","v":6400,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J40","v":6400,"f":"=H40*I40","b":true,"al":"center","nf":"#,##0"},{"c":"K40","v":"نقدي - إيصال 136","fg":"#1E293B","al":"center"},{"c":"L40","v":"تم فرش حماية الأرضيات ✅","fg":"#1E293B","al":"center"}]},{"r":41,"h":48.0,"cells":[{"c":"A41","v":""},{"c":"B41","v":"TR-036","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C41","v":"2026-09-24","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D41","v":"احتياطي الطوارئ والمشال والتشوين","bg":"#F8FAFC","b":true},{"c":"E41","v":"نظافة وتسليم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F41","v":"أعمال النظافة التخصصية العميقة وجلي البورسلين وتلميع الشبابيك قبل السكن","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G41","v":"شركة النظافة المتخصصة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H41","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I41","v":4800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J41","v":4800,"f":"=H41*I41","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"K41","v":"نقدي - إيصال 152","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"L41","v":"الشقة جاهزة للسكن الفوري ✅","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":42,"h":44.0,"cells":[{"c":"A42","v":""},{"c":"B42","v":"إجمالي المبالغ المنصرفة المسجلة في دفتر المصاريف اليومية (يرحل تلقائياً للوحة الميزانية)","bg":"#FEF3C7","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J42","v":644220,"f":"=SUM(J6:J41)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"K42","v":"سجل مالي مطابق للفواتير والإيصالات","bg":"#FEF3C7","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"جدول التدفقات النقدية والدفعات","maxRow":13,"maxCol":11,"colWidths":[3.0,16.0,42.0,15.0,14.0,18.0,18.0,18.0,18.0,58.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"جدول التدفقات النقدية ومواعيد دفعات تشطيب الشقة (Cash Flow & Staged Payment Milestones)","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":""},{"c":"B2","v":"خطة جدولة الدفعات المالية المربوطة بمراحل الاستلام الهندسي في الموقع (Hold Points) لضمان عدم صرف أي دفعة قبل التحقق من جودة المرحلة السابقة","fg":"#475569","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":""},{"c":"K3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"جدول الدفعات المرحلية السبعة المربوط بالبرنامج الزمني (16 أسبوعاً) وإجمالي الميزانية المرصودة","bg":"#1E3A8A","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":5,"h":52.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"رقم الدفعة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C5","v":"اسم المرحلة التعاقدية للصرف","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D5","v":"التوقيت الزمني","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E5","v":"نسبة الدفعة (%)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F5","v":"المبلغ المخطط للدفعة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G5","v":"التدفق التراكمي المطلوب","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H5","v":"المبلغ المسدد فعلياً","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I5","v":"الرصيد المتبقي للدفعة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J5","v":"شرط الاستحقاق والاستلام الهندسي (Hold Point)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K5","v":"حالة السداد","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":6,"h":54.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"الدفعة الأولى (1)","b":true,"al":"center"},{"c":"C6","v":"دفعة التعاقد والتعديلات المعمارية وتوريد تأسيس الكهرباء والسباكة","fg":"#1E293B"},{"c":"D6","v":"الأسبوع 1 - 2","fg":"#1E293B","al":"center"},{"c":"E6","v":0.15,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F6","v":101250,"f":"=E6*'لوحة الميزانية وتوزيع النسب'!$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":101250,"f":"=SUM($F$6:F6)","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":101250,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":0,"f":"=F6-H6","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":"اعتماد مخطط التعديلات المعمارية وتوريد أسلاك السويدي ومواسير السباكة للموقع","fg":"#1E293B"},{"c":"K6","v":"تم السداد بالكامل ✅","f":"=IF(H6>=F6,\"تم السداد بالكامل ✅\",IF(H6>0,\"سداد جزئي ⏳\",\"لم يحن الاستحقاق\"))","b":true,"al":"center"}]},{"r":7,"h":54.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"الدفعة الثانية (2)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"دفعة إنهاء تأسيس السباكة والكهرباء وأعمال العزل المائي وطرطشة المحارة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":"الأسبوع 3 - 4","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E7","v":0.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F7","v":135000,"f":"=E7*'لوحة الميزانية وتوزيع النسب'!$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":236250,"f":"=SUM($F$6:F7)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":135000,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":0,"f":"=F7-H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":"نجاح اختبار كبس السباكة (10 بار) واختبار غمر عزل الحمامات لمدة 48 ساعة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"K7","v":"تم السداد بالكامل ✅","f":"=IF(H7>=F7,\"تم السداد بالكامل ✅\",IF(H7>0,\"سداد جزئي ⏳\",\"لم يحن الاستحقاق\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":8,"h":54.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"الدفعة الثالثة (3)","b":true,"al":"center"},{"c":"C8","v":"دفعة إنهاء بياض المحارة، تأسيس التكييفات، وتوريد وتركيب الجبس بورد","fg":"#1E293B"},{"c":"D8","v":"الأسبوع 5 - 7","fg":"#1E293B","al":"center"},{"c":"E8","v":0.15,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F8","v":101250,"f":"=E8*'لوحة الميزانية وتوزيع النسب'!$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":337500,"f":"=SUM($F$6:F8)","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":101250,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":0,"f":"=F8-H8","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":"استلام المحارة بالقدة الألومنيوم وميزان الليزر واستلام شاسيهات الجبس بورد","fg":"#1E293B"},{"c":"K8","v":"تم السداد بالكامل ✅","f":"=IF(H8>=F8,\"تم السداد بالكامل ✅\",IF(H8>0,\"سداد جزئي ⏳\",\"لم يحن الاستحقاق\"))","b":true,"al":"center"}]},{"r":9,"h":54.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"الدفعة الرابعة (4)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"دفعة توريد وتركيب السيراميك والبورسلين والرخام وحلوق النجارة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D9","v":"الأسبوع 8 - 10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E9","v":0.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F9","v":135000,"f":"=E9*'لوحة الميزانية وتوزيع النسب'!$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":472500,"f":"=SUM($F$6:F9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":135000,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":0,"f":"=F9-H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":"مطابقة فرز البورسلين واستلام استواء الأرضيات والميول وتعامد حوائط الحمامات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"K9","v":"تم السداد بالكامل ✅","f":"=IF(H9>=F9,\"تم السداد بالكامل ✅\",IF(H9>0,\"سداد جزئي ⏳\",\"لم يحن الاستحقاق\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":54.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":"الدفعة الخامسة (5)","b":true,"al":"center"},{"c":"C10","v":"دفعة تأسيس الدهانات وتوريد شبابيك الألوميتال/UPVC والأبواب الخشبية والمصفحة","fg":"#1E293B"},{"c":"D10","v":"الأسبوع 11 - 13","fg":"#1E293B","al":"center"},{"c":"E10","v":0.15,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F10","v":101250,"f":"=E10*'لوحة الميزانية وتوزيع النسب'!$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":573750,"f":"=SUM($F$6:F10)","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":101250,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":0,"f":"=F10-H10","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":"استلام معجون الحوائط على الكشاف الضوئي وتركيب شبابيك الألوميتال والأبواب","fg":"#1E293B"},{"c":"K10","v":"تم السداد بالكامل ✅","f":"=IF(H10>=F10,\"تم السداد بالكامل ✅\",IF(H10>0,\"سداد جزئي ⏳\",\"لم يحن الاستحقاق\"))","b":true,"al":"center"}]},{"r":11,"h":54.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"الدفعة السادسة (6)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"دفعة التشطيب النهائي للكهرباء والأطقم الصحية وكابينة الشاور والوجه الأول للدهان","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":"الأسبوع 14 - 15","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E11","v":0.1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F11","v":67500,"f":"=E11*'لوحة الميزانية وتوزيع النسب'!$G$5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":641250,"f":"=SUM($F$6:F11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":64100,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":3400,"f":"=F11-H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":"تركيب كافة اللقم والسبوتات والأطقم الصحية والخلاطات وتجربة التشغيل الفعلي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"K11","v":"سداد جزئي ⏳","f":"=IF(H11>=F11,\"تم السداد بالكامل ✅\",IF(H11>0,\"سداد جزئي ⏳\",\"لم يحن الاستحقاق\"))","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":54.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"الدفعة السابعة (7)","b":true,"al":"center"},{"c":"C12","v":"دفعة التسليم الابتدائي النهائي وإنهاء الملاحظات (Snag List) والنظافة العميقة","fg":"#1E293B"},{"c":"D12","v":"الأسبوع 16","fg":"#1E293B","al":"center"},{"c":"E12","v":0.05,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F12","v":33750,"f":"=E12*'لوحة الميزانية وتوزيع النسب'!$G$5","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":675000,"f":"=SUM($F$6:F12)","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":0,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":33750,"f":"=F12-H12","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":"توقيع محضر الاستلام النهائي بدون ملاحظات وتسليم مفاتيح الشقة وضمانات الشركات","fg":"#1E293B"},{"c":"K12","v":"لم يحن الاستحقاق","f":"=IF(H12>=F12,\"تم السداد بالكامل ✅\",IF(H12>0,\"سداد جزئي ⏳\",\"لم يحن الاستحقاق\"))","b":true,"al":"center"}]},{"r":13,"h":44.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"إجمالي جدول التدفقات النقدية والدفعات التعاقدية","bg":"#FEF3C7","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E13","v":1,"f":"=SUM(E6:E12)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":675000,"f":"=SUM(F6:F12)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":675000,"f":"=F13","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":637850,"f":"=SUM(H6:H12)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":37150,"f":"=F13-H13","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"J13","v":"إجمالي الدفعات المجدولة = 100% من الميزانية المرصودة","bg":"#FEF3C7","b":true,"al":"center"},{"c":"K13","v":"جاري التنفيذ والصرف","f":"=IF(I13=0,\"مكتمل السداد ✅\",\"جاري التنفيذ والصرف\")","bg":"#FEF3C7","b":true,"al":"center"}]}]}]}