{"slug":"cash-receipt-and-payment-voucher-treasury-pack","sheets":[{"name":"لوحة_التحكم_وحركة_الخزينة","maxRow":27,"maxCol":12,"colWidths":[13.0,20.0,22.0,13.0,13.0,13.0,13.0,20.0,22.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"🏛️ لوحة التحكم والإدارة المالية لحركة الخزينة والسيولة النقدية للمشروعات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"نظام متكامل لإدارة المقبوضات والمدفوعات اليومية والرقابة على النقدية ومطابقة العهد وتتبع السيولة التشغيلية | مطابق لمعيار IFRS 15 والممارسات المحاسبية الدولية SOCPA","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":"⚙️ إعدادات المشروع ومحددات سيولة الخزينة (Project & Treasury Liquidity Controls)","bg":"#1E3A8A","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":4,"h":34.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"اسم شركة المقاولات / المنشأة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D4","v":"شركة بنيان للإنشاءات والمقاولات العامة","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"الرصيد الافتتاحي للخزينة والصندوق:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"J4","v":150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"اسم المشروع / مركز التكلفة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D5","v":"مشروع إنشاء برج الأعمال الإداري (برج B12)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G5","v":"الحد الأقصى للنقدية المسموح بها بالخزينة:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"J5","v":250000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"اسم أمين الخزينة المسؤول:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D6","v":"أ. عبد الرحمن السعيد (أمين الصندوق المركزي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G6","v":"حد أمان السيولة النقدية (Minimum Cash Buffer):","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"J6","v":50000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"الفترة المالية / السنة المحاسبية:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D7","v":"السنة المالية 2026 - الربع الثاني","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G7","v":"الحد الأقصى للعهدة النقدية المنفردة:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"J7","v":20000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"📊 مؤشرات الأداء الرئيسية للخزينة والسيولة (Treasury Liquidity & Cash Flow KPIs)","bg":"#065F46","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":9,"h":34.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"الرصيد الافتتاحي للخزينة","bg":"#EFF6FF","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E9","v":"إجمالي المقبوضات النقدية (Inflow)","bg":"#ECFDF5","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H9","v":"إجمالي المدفوعات النقدية (Outflow)","bg":"#FEF3C7","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"J9","v":"الرصيد النقدي الفعلي الحالي","bg":"#E2E8F0","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":150000,"f":"=J4","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"E10","v":0,"f":"=SUM(سجل_حركة_الصندوق_اليومي!I9:I35)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"H10","v":364600,"f":"=SUM(سجل_حركة_الصندوق_اليومي!J9:J35)","bg":"#FEF3C7","fg":"#1E40AF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"J10","v":-214600,"f":"=B10+E10-H10","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"رصيد بداية المدة المعياري","bg":"#EFF6FF","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E11","v":"مجموع سندات القبض والإيرادات","bg":"#ECFDF5","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H11","v":"مجموع سندات الصرف والمصروفات","bg":"#FEF3C7","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"J11","v":"صافي السيولة النقدية المتاحة بالصندوق","bg":"#E2E8F0","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"📈 ملخص التدفقات النقدية الشهرية وحركة الخزينة (Monthly Treasury Cash Flow Breakdown)","bg":"#1E3A8A","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":13,"h":40.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"الشهر المحاسبي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"رصيد أول المدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"المقبوضات النقدية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"مدفوعات مقاولي الباطن","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"مشتريات مواد الموقع","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"تسوية عهد المهندسين","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"أجور وعمالة نقدية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I13","v":"مصروفات عمومية ونثرية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J13","v":"إجمالي المدفوعات","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K13","v":"صافي الحركة النقدية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L13","v":"رصيد نهاية المدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":"يناير 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":150000,"f":"=J4","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":185000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":65000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":32000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":18000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":24000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":147500,"f":"=SUM(E14:I14)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":37500,"f":"=D14-J14","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":187500,"f":"=C14+K14","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":"فبراير 2026","b":true,"al":"center"},{"c":"C15","v":187500,"f":"=L14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":210000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":78000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":41000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":19500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":26000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":9200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":173700,"f":"=SUM(E15:I15)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":36300,"f":"=D15-J15","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":223800,"f":"=C15+K15","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"مارس 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":223800,"f":"=L15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":245000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":92000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":48000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":28000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":11500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":201500,"f":"=SUM(E16:I16)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":43500,"f":"=D16-J16","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":267300,"f":"=C16+K16","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":"أبريل 2026","b":true,"al":"center"},{"c":"C17","v":267300,"f":"=L16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":190000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":71000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":39000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":17500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":25000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":8900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":161400,"f":"=SUM(E17:I17)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":28600,"f":"=D17-J17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":295900,"f":"=C17+K17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":"مايو 2026","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C18","v":295900,"f":"=L17","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":225000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":84000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":44000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":21000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":27000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":10200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":186200,"f":"=SUM(E18:I18)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":38800,"f":"=D18-J18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":334700,"f":"=C18+K18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":"يونيو 2026","b":true,"al":"center"},{"c":"C19","v":334700,"f":"=L18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":260000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":95000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":52000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":23500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":29000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":211500,"f":"=SUM(E19:I19)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":48500,"f":"=D19-J19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":383200,"f":"=C19+K19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":"الإجمالي التراكمي للستة أشهر","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C20","v":150000,"f":"=C14","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":1315000,"f":"=SUM(D14:D19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":485000,"f":"=SUM(E14:E19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":256000,"f":"=SUM(F14:F19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":121500,"f":"=SUM(G14:G19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":159000,"f":"=SUM(H14:H19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":60300,"f":"=SUM(I14:I19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":1081800,"f":"=SUM(J14:J19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":233200,"f":"=SUM(K14:K19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":383200,"f":"=L19","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":28.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""},{"c":"I21","v":""},{"c":"J21","v":""},{"c":"K21","v":""},{"c":"L21","v":""}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":"🛡️ فحص واختبار مؤشرات الأمان المالي والسيولة النقدية (Liquidity Health & Audit Tests)","bg":"#334155","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":23,"h":36.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":"اختبار حد الأمان الأدنى للخزينة (Minimum Cash Buffer):","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G23","v":"✅ متوافق: رصيد الخزينة أعلى من حد الأمان المطلوب (383,200.00 > 50,000.00)","f":"=IF(L20>=J6, \"✅ متوافق: رصيد الخزينة أعلى من حد الأمان المطلوب (\" & TEXT(L20, \"#,##0.00\") & \" > \" & TEXT(J6, \"#,##0.00\") & \")\", \"⚠️ تحذير: رصيد الخزينة انخفض دون حد الأمان\")","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":"اختبار سقف النقدية المسموح به (Maximum Cash Ceiling):","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G24","v":"⚠️ تنبيه: يجب توريد الفائض للبنك فوراً لتجاوز السقف","f":"=IF(L20<=J5, \"✅ متوافق: النقدية ضمن السقف الآمن لتأمين الخزينة (\" & TEXT(L20, \"#,##0.00\") & \" <= \" & TEXT(J5, \"#,##0.00\") & \")\", \"⚠️ تنبيه: يجب توريد الفائض للبنك فوراً لتجاوز السقف\")","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":28.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""},{"c":"H25","v":""},{"c":"I25","v":""},{"c":"J25","v":""},{"c":"K25","v":""},{"c":"L25","v":""}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":"أمين الصندوق / مسؤول الخزينة","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E26","v":"محاسب المشروع / المراجعة الداخلية","bg":"#E2E8F0","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I26","v":"المدير المالي واعتماد الصرف (CFO)","bg":"#E2E8F0","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":72.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":"الاسم: أ. عبد الرحمن السعيد\nالتوقيع: ........................\nالتاريخ: 2026/04/30","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E27","v":"الاسم: أ. سامح محمود عبد الحليم\nالتوقيع: ........................\nالتاريخ: 2026/04/30","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I27","v":"الاسم: أ. هشام كمال الدين\nالتوقيع والختم: ........................\nالتاريخ: 2026/04/30","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]},{"name":"سجل_حركة_الصندوق_اليومي","maxRow":27,"maxCol":12,"colWidths":[13.0,8.0,14.0,16.0,15.0,20.0,60.0,24.0,15.0,20.0,13.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"📋 سجل اليومية التفصيلي لحركة الصندوق والخزينة ومتابعة المقبوضات والمدفوعات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"قيد يومي فوري متسلسل لكافة العمليات المالية مع حساب الرصيد المتحرك تلقائياً وتحديد مراكز التكلفة وأرقام السندات المرجعية","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":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":36.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"الرصيد الافتتاحي المنقول لبداية الفترة:","bg":"#F8FAFC","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F4","v":150000,"f":"=لوحة_التحكم_وحركة_الخزينة!J4","bg":"#ECFDF5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"I4","v":"العملة الرسمية للقيد: ريال سعودي (SAR)","fg":"#64748B","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""},{"c":"I5","v":""},{"c":"J5","v":""},{"c":"K5","v":""},{"c":"L5","v":""}]},{"r":6,"h":42.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"التاريخ","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"رقم السند","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"نوع الحركة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F6","v":"مركز التكلفة / المشروع","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G6","v":"البيان التفصيلي للعملية المالية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H6","v":"المستفيد / الطرف المعني","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I6","v":"طريقة الدفع","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J6","v":"المقبوضات (وارد +)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K6","v":"المدفوعات (منصرف -)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L6","v":"الرصيد التراكمي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"C7","v":"2026-04-01","fg":"#1E293B","al":"center"},{"c":"D7","v":"RV-2026-001","b":true,"al":"center"},{"c":"E7","v":"قبض نقدية","bg":"#ECFDF5","b":true,"al":"center"},{"c":"F7","v":"برج B12","fg":"#1E293B","al":"center"},{"c":"G7","v":"استلام دفعة نقدية تحت حساب مستخلص أعمال الخرسانة المسلحة","fg":"#1E293B"},{"c":"H7","v":"شركة التطوير العقاري","fg":"#1E293B"},{"c":"I7","v":"تحويل بنكي","fg":"#1E293B","al":"center"},{"c":"J7","v":65000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":215000,"f":"=F4+J7-K7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":"2026-04-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"PV-2026-001","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E8","v":"صرف نقدية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F8","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G8","v":"صرف سلفة نقدية تحت الحساب لمقاول مصنعيات النجارة المسلحة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H8","v":"مؤسسة الأفق للمقاولات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I8","v":"نقداً","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J8","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":15000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":200000,"f":"=L7+J8-K8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":3,"in":true,"fg":"#1E293B","al":"center"},{"c":"C9","v":"2026-04-03","fg":"#1E293B","al":"center"},{"c":"D9","v":"PV-2026-002","b":true,"al":"center"},{"c":"E9","v":"صرف نقدية","fg":"#1E293B","al":"center"},{"c":"F9","v":"برج B12","fg":"#1E293B","al":"center"},{"c":"G9","v":"شراء مواد عزل مائي وبندقية تسليك وأدوات صحية عاجلة للموقع","fg":"#1E293B"},{"c":"H9","v":"مؤسسة مواد البناء الحديثة","fg":"#1E293B"},{"c":"I9","v":"نقداً","fg":"#1E293B","al":"center"},{"c":"J9","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":4850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":195150,"f":"=L8+J9-K9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"2026-04-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"RV-2026-002","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E10","v":"قبض نقدية","bg":"#ECFDF5","b":true,"al":"center"},{"c":"F10","v":"المستودع العام","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G10","v":"إيراد بيع سكراب وفضلات حديد تسليح وخشب كسر مكهن من الموقع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H10","v":"مؤسسة تدوير المعادن","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I10","v":"نقداً","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J10","v":12500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":207650,"f":"=L9+J10-K10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":5,"in":true,"fg":"#1E293B","al":"center"},{"c":"C11","v":"2026-04-05","fg":"#1E293B","al":"center"},{"c":"D11","v":"PV-2026-003","b":true,"al":"center"},{"c":"E11","v":"صرف نقدية","fg":"#1E293B","al":"center"},{"c":"F11","v":"برج B12","fg":"#1E293B","al":"center"},{"c":"G11","v":"تسوية واستعاضة عهدة مهندس الموقع النثرية (فواتير نظامية موثقة رقم 12)","fg":"#1E293B"},{"c":"H11","v":"م. أحمد مصطفى السعيد","fg":"#1E293B"},{"c":"I11","v":"شيك بنكي","fg":"#1E293B","al":"center"},{"c":"J11","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":18500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":189150,"f":"=L10+J11-K11","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C12","v":"2026-04-07","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":"PV-2026-004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E12","v":"صرف نقدية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F12","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G12","v":"سداد يوميات عمالة تشوين ونظافة وصب الخرسانة المؤقتين بالموقع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H12","v":"كشف العمالة اليومية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I12","v":"نقداً","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J12","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":8400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":180750,"f":"=L11+J12-K12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":7,"in":true,"fg":"#1E293B","al":"center"},{"c":"C13","v":"2026-04-08","fg":"#1E293B","al":"center"},{"c":"D13","v":"RV-2026-003","b":true,"al":"center"},{"c":"E13","v":"قبض نقدية","bg":"#ECFDF5","b":true,"al":"center"},{"c":"F13","v":"برج B12","fg":"#1E293B","al":"center"},{"c":"G13","v":"استرداد باقي سلفة مشتريات عاجلة لمعدات السلامة من مهندس السلامة","fg":"#1E293B"},{"c":"H13","v":"م. عبد الله الشمري","fg":"#1E293B"},{"c":"I13","v":"نقداً","fg":"#1E293B","al":"center"},{"c":"J13","v":2300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":183050,"f":"=L12+J13-K13","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C14","v":"2026-04-10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":"PV-2026-005","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E14","v":"صرف نقدية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F14","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G14","v":"دفعة مستحقة لمقاول باطن أعمال الكهرباء وتمديد الجلب الإنشائية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H14","v":"مؤسسة النور للكهروميكانيك","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I14","v":"شيك بنكي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J14","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":161050,"f":"=L13+J14-K14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":9,"in":true,"fg":"#1E293B","al":"center"},{"c":"C15","v":"2026-04-12","fg":"#1E293B","al":"center"},{"c":"D15","v":"PV-2026-006","b":true,"al":"center"},{"c":"E15","v":"صرف نقدية","fg":"#1E293B","al":"center"},{"c":"F15","v":"برج B12","fg":"#1E293B","al":"center"},{"c":"G15","v":"إيجار مولد كهرباء ومضخات نزح مياه جوفية للأسبوع الثاني","fg":"#1E293B"},{"c":"H15","v":"مؤسسة تأجير المعدات الثقيلة","fg":"#1E293B"},{"c":"I15","v":"نقداً","fg":"#1E293B","al":"center"},{"c":"J15","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":154550,"f":"=L14+J15-K15","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":10,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C16","v":"2026-04-14","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":"RV-2026-004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E16","v":"قبض نقدية","bg":"#ECFDF5","b":true,"al":"center"},{"c":"F16","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G16","v":"تحصيل دفعة حجز إيجار مساحات إدارية من عميل البرج الإداري","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H16","v":"شركة الحلول الرقمية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I16","v":"حوالة بنكية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J16","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":199550,"f":"=L15+J16-K16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":11,"in":true,"fg":"#1E293B","al":"center"},{"c":"C17","v":"2026-04-15","fg":"#1E293B","al":"center"},{"c":"D17","v":"PV-2026-007","b":true,"al":"center"},{"c":"E17","v":"صرف نقدية","fg":"#1E293B","al":"center"},{"c":"F17","v":"برج B12","fg":"#1E293B","al":"center"},{"c":"G17","v":"سداد فاتورة توريد ديزل وسولار للمعدات ومضخات الخرسانة بالموقع","fg":"#1E293B"},{"c":"H17","v":"محطة بترول الموقع","fg":"#1E293B"},{"c":"I17","v":"نقداً","fg":"#1E293B","al":"center"},{"c":"J17","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":11200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":188350,"f":"=L16+J17-K17","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":12,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C18","v":"2026-04-17","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D18","v":"PV-2026-008","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E18","v":"صرف نقدية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F18","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G18","v":"شراء بسكويت خرساني ومرابط وسلك رباط وزنك حديد لصبة السقف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H18","v":"مؤسسة التشييد لمستلزمات البناء","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I18","v":"نقداً","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J18","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":3600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":184750,"f":"=L17+J18-K18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":13,"in":true,"fg":"#1E293B","al":"center"},{"c":"C19","v":"2026-04-18","fg":"#1E293B","al":"center"},{"c":"D19","v":"RV-2026-005","b":true,"al":"center"},{"c":"E19","v":"قبض نقدية","bg":"#ECFDF5","b":true,"al":"center"},{"c":"F19","v":"المقر الإداري","fg":"#1E293B","al":"center"},{"c":"G19","v":"تغذية وتعزيز رصيد الخزينة الرئيسية بشيك مسحوب من الحساب البنكي","fg":"#1E293B"},{"c":"H19","v":"البنك الأهلي السعودي","fg":"#1E293B"},{"c":"I19","v":"شيك مسحوب","fg":"#1E293B","al":"center"},{"c":"J19","v":50000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":234750,"f":"=L18+J19-K19","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":14,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C20","v":"2026-04-20","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D20","v":"PV-2026-009","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E20","v":"صرف نقدية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F20","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G20","v":"سداد رسوم فحص واختبار مكعبات الخرسانة لدى مختبر ضبط الجودة للمشروع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H20","v":"مختبر الفحوصات الجيوتقنية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I20","v":"نقداً","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J20","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":230550,"f":"=L19+J20-K20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":15,"in":true,"fg":"#1E293B","al":"center"},{"c":"C21","v":"2026-04-22","fg":"#1E293B","al":"center"},{"c":"D21","v":"PV-2026-010","b":true,"al":"center"},{"c":"E21","v":"صرف نقدية","fg":"#1E293B","al":"center"},{"c":"F21","v":"برج B12","fg":"#1E293B","al":"center"},{"c":"G21","v":"دفعة مصنعيات محارة وأعمال بياض الواجهات الخارجية للمشروع","fg":"#1E293B"},{"c":"H21","v":"مؤسسة الإتقان للتشطيبات","fg":"#1E293B"},{"c":"I21","v":"نقداً","fg":"#1E293B","al":"center"},{"c":"J21","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":16000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":214550,"f":"=L20+J21-K21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":16,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C22","v":"2026-04-24","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D22","v":"RV-2026-006","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E22","v":"قبض نقدية","bg":"#ECFDF5","b":true,"al":"center"},{"c":"F22","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G22","v":"إيراد غرامة تأخير مستقطعة من مقاول باطن تأخر في تسليم الأعمال","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H22","v":"مؤسسة المقاول المتأخر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I22","v":"خصم تسوية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J22","v":5000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":219550,"f":"=L21+J22-K22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":17,"in":true,"fg":"#1E293B","al":"center"},{"c":"C23","v":"2026-04-25","fg":"#1E293B","al":"center"},{"c":"D23","v":"PV-2026-011","b":true,"al":"center"},{"c":"E23","v":"صرف نقدية","fg":"#1E293B","al":"center"},{"c":"F23","v":"برج B12","fg":"#1E293B","al":"center"},{"c":"G23","v":"مصروفات ضيافة وبوفيه الموقع واجتماعات التنسيق مع الاستشاري","fg":"#1E293B"},{"c":"H23","v":"مركز التموين الميداني","fg":"#1E293B"},{"c":"I23","v":"نقداً","fg":"#1E293B","al":"center"},{"c":"J23","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":2150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":217400,"f":"=L22+J23-K23","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C24","v":"2026-04-27","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D24","v":"PV-2026-012","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E24","v":"صرف نقدية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F24","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G24","v":"صرف مكافأة إنجاز صب الخرسانة الكتلية بدون توقف لعمالة الموقع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H24","v":"فريق عمل الموقع والصب","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I24","v":"نقداً","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J24","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K24","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L24","v":212900,"f":"=L23+J24-K24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":19,"in":true,"fg":"#1E293B","al":"center"},{"c":"C25","v":"2026-04-29","fg":"#1E293B","al":"center"},{"c":"D25","v":"PV-2026-013","b":true,"al":"center"},{"c":"E25","v":"صرف نقدية","fg":"#1E293B","al":"center"},{"c":"F25","v":"المستودع العام","fg":"#1E293B","al":"center"},{"c":"G25","v":"صيانة وإصلاح ونش الرفع الميكانيكي وتبديل وايرات الصلب","fg":"#1E293B"},{"c":"H25","v":"ورشة الصيانة الهندسية","fg":"#1E293B"},{"c":"I25","v":"نقداً","fg":"#1E293B","al":"center"},{"c":"J25","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L25","v":209100,"f":"=L24+J25-K25","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":20,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C26","v":"2026-04-30","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D26","v":"RV-2026-007","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E26","v":"قبض نقدية","bg":"#ECFDF5","b":true,"al":"center"},{"c":"F26","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G26","v":"استلام دفعة مقدمة لأعمال الديكورات الداخلية للمدخل الرئيسي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H26","v":"مالك المشروع العقاري","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I26","v":"تحويل بنكي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J26","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L26","v":244100,"f":"=L25+J26-K26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":27,"h":42.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":"إجمالي حركة الصندوق خلال الفترة المقيدة","bg":"#E2E8F0","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J27","v":214800,"f":"=SUM(J7:J26)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":120700,"f":"=SUM(K7:K26)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L27","v":244100,"f":"=L26","bg":"#CBD5E1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"سند_صرف_نقدي_وبنكي_A4","maxRow":21,"maxCol":8,"colWidths":[13.0,14.0,28.0,18.0,35.0,18.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"شركة بنيان للإنشاءات والمقاولات العامة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"سند صرف نقدي وبنكي رسمي (PAYMENT VOUCHER)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":"رقم السند المرجعي:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D3","v":"PV-2026-005","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"تاريخ تحرير السند:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G3","v":"2026-04-05","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"مركز التكلفة / المشروع:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D4","v":"مشروع برج B12 الإداري","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E4","v":"الرقم الضريبي للمنشأة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G4","v":"300123456700003","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"يصرف للسيد / السادة (Payee):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D6","v":"م. أحمد مصطفى السعيد (مهندس موقع - مشروع برج B12)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"المبلغ بالأرقام (Amount):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D7","v":18500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F7","v":"العملة: ريال سعودي (SAR)","bg":"#F8FAFC","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"المبلغ تفقيطاً بالحروف:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D8","v":"فقط ثمانية عشر ألفاً وخمسمائة ريال سعودي لا غير","bg":"#EFF6FF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"طريقة وسيلة السداد:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D9","v":"شيك بنكي رقم [884102] مسحوب على [البنك الأهلي السعودي] فرع العليا","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":"وذلك مقابل / عن (Being for):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D10","v":"تسوية واستعاضة العهدة النقدية المؤقتة للموقع عن فواتير مشتريات وضيافة ونقليات رقم (12)","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""},{"c":"H11","v":""}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"📑 التوجيه المحاسبي وقيد اليومية للسند (Accounting Entry & General Ledger Distribution)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"كود الحساب","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"اسم الحساب المحاسبي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"مركز التكلفة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"البيان والشرح","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"مدين (Debit)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"دائن (Credit)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"ملاحظات التدقيق","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":"1205-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C14","v":"حـ/ عهد الموظفين والمهندسين","bg":"#F8FAFC","b":true},{"c":"D14","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E14","v":"إقفال فواتير العهدة النثرية بالموقع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F14","v":18500,"in":true,"bg":"#F8FAFC","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":"موثق بكشف التسوية","bg":"#F8FAFC","fg":"#64748B","al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":"1102-01","fg":"#1E293B","al":"center"},{"c":"C15","v":"حـ/ البنك الأهلي السعودي - جاري","b":true},{"c":"D15","v":"الإدارة المالية","fg":"#1E293B","al":"center"},{"c":"E15","v":"قيمة الشيك المصدر رقم 884102","fg":"#1E293B"},{"c":"F15","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":18500,"in":true,"fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":"شيك بنكي مسحوب","fg":"#64748B","al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"---","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C16","v":"---","bg":"#F8FAFC","b":true},{"c":"D16","v":"---","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E16","v":"---","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F16","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":"---","bg":"#F8FAFC","fg":"#64748B","al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":"---","fg":"#1E293B","al":"center"},{"c":"C17","v":"---","b":true},{"c":"D17","v":"---","fg":"#1E293B","al":"center"},{"c":"E17","v":"---","fg":"#1E293B"},{"c":"F17","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":"---","fg":"#64748B","al":"center"}]},{"r":18,"h":40.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":"إجمالي التوازن المحاسبي للقيد","bg":"#E2E8F0","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":18500,"f":"=SUM(F14:F17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":18500,"f":"=SUM(G14:G17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":"✅ القيد متوازن","f":"=IF(F18=G18, \"✅ القيد متوازن\", \"❌ غير متوازن\")","bg":"#E2E8F0","fg":"#065F46","b":true,"al":"center"}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":"إعداد المحاسب","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"D20","v":"المراجعة الداخلية","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"F20","v":"اعتماد المدير المالي (CFO)","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"H20","v":"توقيع المستلم بما يفيد القبض","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":"الاسم: سامح محمود\nالتوقيع: ............\nالتاريخ: 2026/04/05","fg":"#1E293B","cs":2},{"skip":true},{"c":"D21","v":"الاسم: محمد كمال\nالتوقيع: ............\nالتاريخ: 2026/04/05","fg":"#1E293B","cs":2},{"skip":true},{"c":"F21","v":"الاسم: هشام كمال الدين\nالتوقيع: ............\nالتاريخ: 2026/04/05","fg":"#1E293B","cs":2},{"skip":true},{"c":"H21","v":"الاسم: أحمد مصطفى\nالهوية: 1089452103\nالجوال: 0501234567","fg":"#1E293B"}]}]},{"name":"سند_قبض_نقدي_وشيكات_A4","maxRow":21,"maxCol":8,"colWidths":[13.0,14.0,28.0,18.0,35.0,18.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"شركة بنيان للإنشاءات والمقاولات العامة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"سند قبض نقدي وشيكات رسمي (RECEIPT VOUCHER)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":"رقم السند المرجعي:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D3","v":"RV-2026-001","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"تاريخ الاستلام والتحصيل:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G3","v":"2026-04-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"مركز التكلفة / المشروع:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D4","v":"مشروع برج B12 الإداري","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E4","v":"الرقم الضريبي للمنشأة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G4","v":"300123456700003","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"استلمنا من السيد / السادة (Received From):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D6","v":"شركة التطوير العقاري والاستثمار المحدودة","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"المبلغ المقبوض بالأرقام:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D7","v":65000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F7","v":"العملة: ريال سعودي (SAR)","bg":"#F8FAFC","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"المبلغ تفقيطاً بالحروف:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D8","v":"فقط خمسة وستون ألف ريال سعودي لا غير","bg":"#ECFDF5","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"طريقة الاستلام والتحصيل:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D9","v":"تحويل بنكي سريع على الحساب الجاري رقم [SA0380000201000889977]","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":"وذلك قيمة / سداداً لـ (Being for):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"D10","v":"سداد دفعة نقدية تحت الحساب من مستخلص الأعمال الجاري رقم (3) عن أعمال صب خرسانات الدور الثاني","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""},{"c":"H11","v":""}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"📑 التوجيه المحاسبي وقيد استحقاق القبض (Accounting Credit/Debit Allocation)","bg":"#065F46","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"كود الحساب","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"اسم الحساب المحاسبي","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"مركز التكلفة","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"البيان والشرح","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"مدين (Debit)","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"دائن (Credit)","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"ملاحظات التدقيق","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":"1101-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C14","v":"حـ/ الصندوق والخزينة الرئيسية","bg":"#F8FAFC","b":true},{"c":"D14","v":"برج B12","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E14","v":"إثبات استلام النقدية / التحويل بالصندوق","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F14","v":65000,"in":true,"bg":"#F8FAFC","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":"سند قبض محصل","bg":"#F8FAFC","fg":"#64748B","al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":"1201-04","fg":"#1E293B","al":"center"},{"c":"C15","v":"حـ/ العملاء - شركة التطوير العقاري","b":true},{"c":"D15","v":"برج B12","fg":"#1E293B","al":"center"},{"c":"E15","v":"تخفيض مديونية العميل عن مستخلص 3","fg":"#1E293B"},{"c":"F15","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":65000,"in":true,"fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":"خصم من رصيد العميل","fg":"#64748B","al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"---","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C16","v":"---","bg":"#F8FAFC","b":true},{"c":"D16","v":"---","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E16","v":"---","bg":"#F8FAFC","fg":"#1E293B"},{"c":"F16","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":"---","bg":"#F8FAFC","fg":"#64748B","al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":"---","fg":"#1E293B","al":"center"},{"c":"C17","v":"---","b":true},{"c":"D17","v":"---","fg":"#1E293B","al":"center"},{"c":"E17","v":"---","fg":"#1E293B"},{"c":"F17","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"in":true,"fg":"#64748B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":"---","fg":"#64748B","al":"center"}]},{"r":18,"h":40.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":"إجمالي التوازن المحاسبي لقيد القبض","bg":"#E2E8F0","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":65000,"f":"=SUM(F14:F17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":65000,"f":"=SUM(G14:G17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":"✅ القيد متوازن","f":"=IF(F18=G18, \"✅ القيد متوازن\", \"❌ غير متوازن\")","bg":"#E2E8F0","fg":"#065F46","b":true,"al":"center"}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":"أمين الصندوق المستلم","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"D20","v":"المحاسب المسؤول","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"F20","v":"اعتماد الإدارة المالية","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"H20","v":"توقيع المودع / المسلّم","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":"الاسم: عبد الرحمن السعيد\nالتوقيع: ............\nالتاريخ: 2026/04/01","fg":"#1E293B","cs":2},{"skip":true},{"c":"D21","v":"الاسم: سامح محمود\nالتوقيع: ............\nالتاريخ: 2026/04/01","fg":"#1E293B","cs":2},{"skip":true},{"c":"F21","v":"الاسم: هشام كمال الدين\nالتوقيع والختم: ............\nالتاريخ: 2026/04/01","fg":"#1E293B","cs":2},{"skip":true},{"c":"H21","v":"الاسم: طارق بن عبد العزيز\nالصفة: مندوب المالك\nالتوقيع: ............","fg":"#1E293B"}]}]},{"name":"محضر_جرد_الخزينة_الفعلي","maxRow":29,"maxCol":11,"colWidths":[13.0,8.0,22.0,18.0,20.0,25.0,13.0,30.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"📑 محضر الجرد الفعلي للنقدية بالخزينة والصندوق ومطابقة الرصيد الدفتري","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"إجراء رقابي وتدقيقي مفاجئ ودوري لحصر فئات النقدية الورقية والمعدنية واكتشاف أي فروق أو عجز أو زيادة مع التوجيه المحاسبي لمعالجتها","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"رقم محضر الجرد:","bg":"#F8FAFC","b":true},{"c":"C4","v":"AUD-CSH-2026-04","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"تاريخ وساعة الجرد:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G4","v":"2026-04-30 | الساعة 03:30 عصراً","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"I4","v":"نوع الجرد:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"K4","v":"جرد دوري شهري نهاية المدة","fg":"#1E293B","al":"center"}]},{"r":5,"h":104.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"اسم أمين الخزينة المسؤول:","bg":"#F8FAFC","b":true},{"c":"C5","v":"أ. عبد الرحمن السعيد","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"رئيس لجنة الجرد والتدقيق:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G5","v":"أ. محمد كمال (المراجع الداخلي)","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"I5","v":"مقر الخزينة المفحوصة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"K5","v":"الخزينة المركزية - مقر الإدارة","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":38.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"💵 تفنيد وحصر فئات النقدية الورقية والمعدنية الموجودة فعلياً بالخزينة (Physical Cash Denomination Count)","bg":"#065F46","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":8,"h":40.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"م","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"فئة العملة النقدية","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"نوع العملة","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"القيمة الاسمية للفئة","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"عدد الأوراق / القطع الفعلية","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي القيمة المحسوبة","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"ملاحظات الفحص والحالة","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":""},{"c":"J8","v":""},{"c":"K8","v":""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"C9","v":"فئة 500 ريال","b":true},{"c":"D9","v":"ورقية","fg":"#1E293B","al":"center"},{"c":"E9","v":500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":160000,"f":"=E9*F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":"سليمة وجيدة","fg":"#64748B"},{"c":"I9","v":""},{"c":"J9","v":""},{"c":"K9","v":""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"فئة 200 ريال","bg":"#F8FAFC","b":true},{"c":"D10","v":"ورقية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":30000,"f":"=E10*F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":"سليمة وجيدة","bg":"#F8FAFC","fg":"#64748B"},{"c":"I10","v":""},{"c":"J10","v":""},{"c":"K10","v":""}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":3,"in":true,"fg":"#1E293B","al":"center"},{"c":"C11","v":"فئة 100 ريال","b":true},{"c":"D11","v":"ورقية","fg":"#1E293B","al":"center"},{"c":"E11","v":100,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":24000,"f":"=E11*F11","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":"سليمة وجيدة","fg":"#64748B"},{"c":"I11","v":""},{"c":"J11","v":""},{"c":"K11","v":""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C12","v":"فئة 50 ريال","bg":"#F8FAFC","b":true},{"c":"D12","v":"ورقية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E12","v":50,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":9000,"f":"=E12*F12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":"سليمة وجيدة","bg":"#F8FAFC","fg":"#64748B"},{"c":"I12","v":""},{"c":"J12","v":""},{"c":"K12","v":""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":5,"in":true,"fg":"#1E293B","al":"center"},{"c":"C13","v":"فئة 20 ريال","b":true},{"c":"D13","v":"ورقية","fg":"#1E293B","al":"center"},{"c":"E13","v":20,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":1500,"f":"=E13*F13","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":"سليمة وجيدة","fg":"#64748B"},{"c":"I13","v":""},{"c":"J13","v":""},{"c":"K13","v":""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C14","v":"فئة 10 ريال","bg":"#F8FAFC","b":true},{"c":"D14","v":"ورقية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E14","v":10,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":1200,"f":"=E14*F14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":"سليمة وجيدة","bg":"#F8FAFC","fg":"#64748B"},{"c":"I14","v":""},{"c":"J14","v":""},{"c":"K14","v":""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":7,"in":true,"fg":"#1E293B","al":"center"},{"c":"C15","v":"فئة 5 ريال","b":true},{"c":"D15","v":"ورقية","fg":"#1E293B","al":"center"},{"c":"E15","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":450,"f":"=E15*F15","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":"سليمة وجيدة","fg":"#64748B"},{"c":"I15","v":""},{"c":"J15","v":""},{"c":"K15","v":""}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C16","v":"فئة 2 ريال (معدني)","bg":"#F8FAFC","b":true},{"c":"D16","v":"معدنية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E16","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":300,"f":"=E16*F16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":"قطع معدنية بالصندوق","bg":"#F8FAFC","fg":"#64748B"},{"c":"I16","v":""},{"c":"J16","v":""},{"c":"K16","v":""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":9,"in":true,"fg":"#1E293B","al":"center"},{"c":"C17","v":"فئة 1 ريال (معدني)","b":true},{"c":"D17","v":"معدنية","fg":"#1E293B","al":"center"},{"c":"E17","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":260,"f":"=E17*F17","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":"قطع معدنية بالصندوق","fg":"#64748B"},{"c":"I17","v":""},{"c":"J17","v":""},{"c":"K17","v":""}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":10,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C18","v":"هللات وكسور معدنية","bg":"#F8FAFC","b":true},{"c":"D18","v":"معدنية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E18","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":80,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":40,"f":"=E18*F18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":"فكة متنوعة","bg":"#F8FAFC","fg":"#64748B"},{"c":"I18","v":""},{"c":"J18","v":""},{"c":"K18","v":""}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":"إجمالي النقدية الفعلية الموجودة بالخزينة (Physical Cash Total)","bg":"#E2E8F0","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G19","v":226750,"f":"=SUM(G9:G18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":"ريال سعودي","bg":"#E2E8F0","fg":"#64748B","al":"center"},{"c":"I19","v":""},{"c":"J19","v":""},{"c":"K19","v":""}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""},{"c":"H20","v":""},{"c":"I20","v":""},{"c":"J20","v":""},{"c":"K20","v":""}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":"⚖️ جدول مطابقة الرصيد الفعلي مع الرصيد الدفتري واكتشاف الفروق (Reconciliation & Variance Analysis)","bg":"#1E3A8A","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":22,"h":36.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":"1. إجمالي النقدية الفعلية المحصورة بالخزينة (من جدول الجرد أعلاه):","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G22","v":226750,"f":"=G19","bg":"#ECFDF5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"I22","v":""},{"c":"J22","v":""},{"c":"K22","v":""}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":"2. فواتير ومصروفات مؤقتة مسددة نقداً ومرفقة بالصندوق تحت التسوية:","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G23","v":2450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"I23","v":""},{"c":"J23","v":""},{"c":"K23","v":""}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":"3. إجمالي الرصيد الفعلي المعدل بالخزينة (1 + 2):","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G24","v":229200,"f":"=G22+G23","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"I24","v":""},{"c":"J24","v":""},{"c":"K24","v":""}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":"4. الرصيد الدفتري المسجل بسجل حركة الخزينة (Book Balance):","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G25","v":244100,"f":"=سجل_حركة_الصندوق_اليومي!L27","bg":"#EFF6FF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"I25","v":""},{"c":"J25","v":""},{"c":"K25","v":""}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":"5. فرق الجرد النهائي (الفائض / العجز النقدي) (3 - 4):","bg":"#F8FAFC","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G26","v":-14900,"f":"=G24-G25","bg":"#FEF3C7","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"I26","v":"❌ يوجد عجز نقدي يستوجب التحقيق قدره: 14,900.00","f":"=IF(G26=0, \"✅ الرصيد مطابق تماماً ولا يوجد أي عجز أو زيادة\", IF(G26>0, \"⚠️ يوجد زيادة نقدية بالصندوق قدرها: \" & TEXT(G26, \"#,##0.00\"), \"❌ يوجد عجز نقدي يستوجب التحقيق قدره: \" & TEXT(ABS(G26), \"#,##0.00\")))","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":27,"h":28.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""},{"c":"H27","v":""},{"c":"I27","v":""},{"c":"J27","v":""},{"c":"K27","v":""}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":"أمين الخزينة المسلم للجرد","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E28","v":"رئيس وعضو لجنة الجرد المفاجئ","bg":"#E2E8F0","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":"اعتماد المدير المالي للمنشأة","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":29,"h":104.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":"أقر أنا أمين الخزينة بأن النقدية المبينة أعلاه تم حصرها بحضوري وأنها كامل موجودات الخزينة.\nالاسم: أ. عبد الرحمن السعيد\nالتوقيع: .....................","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E29","v":"تم جرد محتويات الخزينة ومطابقة الفئات وإثبات الفروق أعلاه بدقة تامة.\nالاسم: أ. محمد كمال (المراجع الداخلي)\nالتوقيع: .....................","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"يُعتمد محضر الجرد وتُتخذ الإجراءات المحاسبية اللازمة لمعالجة أي فروق.\nالاسم: أ. هشام كمال الدين\nالتوقيع والختم: .....................","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]}]},{"name":"ايصال_استلام_نقدية_مزدوج","maxRow":21,"maxCol":7,"colWidths":[13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":44.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"شركة بنيان للإنشاءات والمقاولات العامة - إدارة الخزينة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"إيصال استلام نقدية [أصل العميل / المودع] - CASH RECEIPT SLIP","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":"رقم الإيصال:","bg":"#F8FAFC","b":true},{"c":"C3","v":"REC-2026-088","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F3","v":"تاريخ الاستلام:","bg":"#F8FAFC","b":true},{"c":"G3","v":"2026-04-14","fg":"#1E293B","al":"center"}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"استلمت أنا / أمين الخزينة من السيد:","bg":"#F8FAFC","b":true},{"c":"C4","v":"شركة الحلول الرقمية الذكية","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"المبلغ رقماً:","bg":"#F8FAFC","b":true},{"c":"G4","v":"45,000.00 ريال","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"المبلغ بالحروف (تفقيط):","bg":"#F8FAFC","b":true},{"c":"C5","v":"فقط خمسة وأربعون ألف ريال سعودي لا غير","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F5","v":"طريقة الاستلام:","bg":"#F8FAFC","b":true},{"c":"G5","v":"تحويل بنكي مباشر","fg":"#1E293B","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"وذلك سداداً وقيمة لـ:","bg":"#F8FAFC","b":true},{"c":"C6","v":"دفعة حجز وتأجير مقر تجاري رقم (G-02) بمشروع برج B12","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F6","v":"مركز التكلفة:","bg":"#F8FAFC","b":true},{"c":"G6","v":"برج B12","fg":"#1E293B","al":"center"}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"اسم وتوقيع المستلم (أمين الصندوق)","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E8","v":"ختم المنشأة الرسمي","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"G8","v":"اسم وتوقيع المودع / المسلّم","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"الاسم: عبد الرحمن السعيد\nالتوقيع: ........................","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E9","v":"[ خـتـم الإدارة المـالـيـة ]","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G9","v":"الاسم: م. عبد الله الشمري\nالتوقيع: ........................","fg":"#1E293B"}]},{"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":""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"✂️ ------------------------------------ [ خط القص وفصل الإيصال الميداني ] ------------------------------------ ✂️","fg":"#64748B","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""}]},{"r":13,"h":44.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"شركة بنيان للإنشاءات والمقاولات العامة - إدارة الخزينة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":"إيصال استلام نقدية [صورة الحسابات والأرشيف] - CASH RECEIPT SLIP","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":"رقم الإيصال:","bg":"#F8FAFC","b":true},{"c":"C15","v":0,"f":"=D3","fg":"#008000","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F15","v":"تاريخ الاستلام:","bg":"#F8FAFC","b":true},{"c":"G15","v":0,"f":"=H3","fg":"#008000","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"استلمت أنا / أمين الخزينة من السيد:","bg":"#F8FAFC","b":true},{"c":"C16","v":"شركة الحلول الرقمية الذكية","f":"=C4","fg":"#008000","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F16","v":"المبلغ رقماً:","bg":"#F8FAFC","b":true},{"c":"G16","v":"45,000.00 ريال","f":"=G4","fg":"#008000","b":true,"al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":"المبلغ بالحروف (تفقيط):","bg":"#F8FAFC","b":true},{"c":"C17","v":"فقط خمسة وأربعون ألف ريال سعودي لا غير","f":"=C5","fg":"#008000","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F17","v":"طريقة الاستلام:","bg":"#F8FAFC","b":true},{"c":"G17","v":"تحويل بنكي مباشر","f":"=G5","fg":"#008000","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":"وذلك سداداً وقيمة لـ:","bg":"#F8FAFC","b":true},{"c":"C18","v":"دفعة حجز وتأجير مقر تجاري رقم (G-02) بمشروع برج B12","f":"=C6","fg":"#008000","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F18","v":"مركز التكلفة:","bg":"#F8FAFC","b":true},{"c":"G18","v":"برج B12","f":"=G6","fg":"#008000","b":true,"al":"center"}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":"اسم وتوقيع المستلم (أمين الصندوق)","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E20","v":"ختم المنشأة الرسمي","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"G20","v":"اسم وتوقيع المودع / المسلّم","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":"الاسم: عبد الرحمن السعيد\nالتوقيع: ........................","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E21","v":"[ خـتـم الإدارة المـالـيـة ]","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G21","v":"الاسم: م. عبد الله الشمري\nالتوقيع: ........................","fg":"#1E293B"}]}]}]}