{"slug":"construction-site-petty-cash-and-daily-expenses-settlement-sheet","sheets":[{"name":"إعدادات_العهدة_وملخص_الصندوق","maxRow":23,"maxCol":8,"colWidths":[9.0,52.0,15.0,13.0,13.0,16.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت إدارة العهدة النقدية ومصاريف الموقع اليومية وتسوية واستعاضة العهد (Petty Cash — BOQ-ACC-190)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"الخلايا بالخط الأزرق والخلفية الصفراء هي مدخلات ديناميكية (سقف العهدة، حد الفاتورة، ونسبة الضريبة) وتُحدث الكشوف تلقائياً","bg":"#F8FAFC","fg":"#334155","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: ضوابط ومحددات نظام العهدة النقدية المستديمة بالموقع (Imprest Petty Cash Control Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":41.0,"cells":[{"c":"A4","v":"م","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الضابط المالي / المحاسبي لعهدة الموقع","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القيمة المقررة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المرجع المحاسبي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"النطاق القياسي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"حالة الرقابة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"ملاحظات التطبيق المالي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"سقف العهدة النقدية المستديمة المسلمة للموقع (Imprest Float Limit)"},{"c":"C5","v":25000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":"ر.س / جنيه","al":"center"},{"c":"E5","v":"لائحة الصلاحيات","al":"center"},{"c":"F5","v":"15,000 - 50,000","al":"center"},{"c":"G5","v":"عهدة مستديمة","al":"center"},{"c":"H5","v":"في عهدة مهندس / محاسب الموقع"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"دفعات تغذية إضافية مؤقتة خلال الفترة (Additional Cash Top-Up)","bg":"#F8FAFC"},{"c":"C6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":"ر.س / جنيه","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"إذن صرف نقدية","bg":"#F8FAFC","al":"center"},{"c":"F6","v":"حسب الحاجة","bg":"#F8FAFC","al":"center"},{"c":"G6","v":"تغذية مؤقتة","bg":"#F8FAFC","al":"center"},{"c":"H6","v":"تُضاف لرصيد أول المدة إن وجدت","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"الحد الأقصى المسموح للفاتورة النقدية الواحدة بدون أمر شراء (Max Voucher)"},{"c":"C7","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":"ر.س / فاتورة","al":"center"},{"c":"E7","v":"لائحة المشتريات","al":"center"},{"c":"F7","v":"1,000 - 2,500","al":"center"},{"c":"G7","v":"رقابة فورية","al":"center"},{"c":"H7","v":"ما زاد عنها يُسدد بتحويل من الإدارة"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"نسبة استهلاك العهدة الموجبة لطلب الاستعاضة (Replenishment Trigger %)","bg":"#F8FAFC"},{"c":"C8","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D8","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"نظام Imprest","bg":"#F8FAFC","al":"center"},{"c":"F8","v":"70.0% - 75.0%","bg":"#F8FAFC","al":"center"},{"c":"G8","v":"تنبيه استعاضة","bg":"#F8FAFC","al":"center"},{"c":"H8","v":"لطلب شيك الاستعاضة قبل نفاد السيولة","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"نسبة ضريبة القيمة المضافة على الفواتير الضريبية الموثقة (VAT Rate %)"},{"c":"C9","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":"نسبة مئوية","al":"center"},{"c":"E9","v":"نظام الضريبة","al":"center"},{"c":"F9","v":"15.0% (أو 14%)","al":"center"},{"c":"G9","v":"ضريبة مدخلات","al":"center"},{"c":"H9","v":"تُفصل تلقائياً لاستردادها بالإقرار"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"رقم مركز التكلفة المحاسبي للمشروع (Project Cost Center Code)","bg":"#F8FAFC"},{"c":"C10","v":40105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":"كود مركز تكلفة","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"شجرة الحسابات","bg":"#F8FAFC","al":"center"},{"c":"F10","v":"مشروع الياسمين","bg":"#F8FAFC","al":"center"},{"c":"G10","v":"ربط تكاليف","bg":"#F8FAFC","al":"center"},{"c":"H10","v":"لتحميل مصروفات الموقع على المشروع","bg":"#F8FAFC"}]},{"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":39.0,"cells":[{"c":"A12","v":"ثانياً: ملخص مصروفات العهدة حسب حسابات التكلفة وحساب الرصيد المتبقي وشيك الاستعاضة","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"كود الحساب","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"اسم حساب التكلفة / باب الصرف في شجرة حسابات المقاولات","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"رقم الحساب الدفتري","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"عدد السندات","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"المبلغ الصافي قبل الضريبة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"ضريبة القيمة المضافة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"الإجمالي شامل الضريبة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"النسبة من المنصرف %","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":37.0,"cells":[{"c":"A14","v":"EXP-01","b":true,"al":"center"},{"c":"B14","v":"أجور عمالة يومية مؤقتة ومصنعيات طارئة وتشوين ونظافة بالموقع"},{"c":"C14","v":"510104","al":"center"},{"c":"D14","v":4,"f":"=COUNTIF(كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A14)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":5250,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$H$5:$H$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A14)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$J$5:$J$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A14)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":5250,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$K$5:$K$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A14)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"f":"=G14/$G$19","al":"center","nf":"0.0%"}]},{"r":15,"h":37.0,"cells":[{"c":"A15","v":"EXP-02","b":true,"al":"center"},{"c":"B15","v":"مشتريات مواد سريعة وخردوات وعدة صغيرة ومستهلكات موقع"},{"c":"C15","v":"510208","al":"center"},{"c":"D15","v":4,"f":"=COUNTIF(كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A15)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":4620,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$H$5:$H$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A15)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":693,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$J$5:$J$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A15)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":5313,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$K$5:$K$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A15)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0,"f":"=G15/$G$19","al":"center","nf":"0.0%"}]},{"r":16,"h":37.0,"cells":[{"c":"A16","v":"EXP-03","b":true,"al":"center"},{"c":"B16","v":"وقود ديزل وبنزين وزيوت وصيانة سريعة للمعدات والمولدات"},{"c":"C16","v":"510302","al":"center"},{"c":"D16","v":3,"f":"=COUNTIF(كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A16)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":3550,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$H$5:$H$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A16)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":532.5,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$J$5:$J$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A16)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":4082.5,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$K$5:$K$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A16)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"f":"=G16/$G$19","al":"center","nf":"0.0%"}]},{"r":17,"h":37.0,"cells":[{"c":"A17","v":"EXP-04","b":true,"al":"center"},{"c":"B17","v":"مصاريف نقل وتوصيل ومشال ورفع خامات وأوناش بالساعة"},{"c":"C17","v":"510405","al":"center"},{"c":"D17","v":2,"f":"=COUNTIF(كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A17)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":1750,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$H$5:$H$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":262.5,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$J$5:$J$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":2012.5,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$K$5:$K$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0,"f":"=G17/$G$19","al":"center","nf":"0.0%"}]},{"r":18,"h":37.0,"cells":[{"c":"A18","v":"EXP-05","b":true,"al":"center"},{"c":"B18","v":"مياه شرب وضيافة ومطبوعات وقرطاسية ورسوم إدارية للموقع"},{"c":"C18","v":"520109","al":"center"},{"c":"D18","v":2,"f":"=COUNTIF(كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A18)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":1340,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$H$5:$H$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A18)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":201,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$J$5:$J$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A18)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":1541,"f":"=SUMIFS(كشف_تفريغ_مصاريف_العهدة!$K$5:$K$19,كشف_تفريغ_مصاريف_العهدة!$G$5:$G$19,A18)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":0,"f":"=G18/$G$19","al":"center","nf":"0.0%"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"إجمالي الفواتير والمصروفات المنصرفة من العهدة (Total Expensed Vouchers)","bg":"#E2E8F0","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D19","v":15,"f":"=SUM(D14:D18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":16510,"f":"=SUM(E14:E18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":1689,"f":"=SUM(F14:F18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":18199,"f":"=SUM(G14:G18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":0,"f":"=SUM(H14:H18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"إجمالي النقدية المسلمة لأمين العهدة (سقف العهدة + التغذية الإضافية)","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G20","v":25000,"f":"=ROUND(C5+C6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":"100.0% متاح","b":true,"al":"center"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"الرصيد النقدي الدفتري المتبقي في خزينة الموقع (Remaining Cash Balance)","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G21","v":6801,"f":"=ROUND(G20-G19,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":0.27204,"f":"=G21/G20","b":true,"al":"center","nf":"0.0%"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"نسبة استهلاك العهدة الحالية وحالة طلب الاستعاضة (Replenishment Status)","bg":"#F8FAFC","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G22","v":0.72796,"f":"=G19/G20","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"H22","v":"يستحق استعاضة فورية","f":"=IF(G22>=C8,\"يستحق استعاضة فورية\",\"الرصيد كافٍ\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":23,"h":40.0,"cells":[{"c":"A23","v":"صافي قيمة شيك / حوالة الاستعاضة المطلوب صرفها لإعادة العهدة للسقف الكامل","bg":"#CCFBF1","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G23","v":18199,"f":"=G19","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":"يعيد العهدة لـ 25,000","bg":"#CCFBF1","b":true,"al":"center"}]}]},{"name":"كشف_تفريغ_مصاريف_العهدة","maxRow":20,"maxCol":13,"colWidths":[6.0,12.0,13.0,38.0,22.0,13.0,11.0,13.0,11.0,12.0,14.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"كشف تفريغ فواتير وسندات مصاريف عهدة الموقع اليومية والرصيد المتحرك (Site Petty Cash Voucher Log)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يفصل هذا السجل تلقائياً ضريبة القيمة المضافة للفواتير الضريبية، ويحسب الرصيد النقدي المتبقي بعد كل عملية، ويفحص سقف الفاتورة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"سجل تفريغ سندات الصرف النقدي والفواتير اليومية (Petty Cash Disbursement Register)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":44.0,"cells":[{"c":"A4","v":"م","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم السند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"التاريخ","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"بيان المصروف التفصيلي والغرض الهندسي بالموقع","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"اسم المورد / المستفيد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نوع المستند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"كود الحساب","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المبلغ الصافي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"نسبة الضريبة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"قيمة الضريبة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الإجمالي المدفوع","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"الرصيد المتبقي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"مطابقة السقف","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"PCV-001","b":true,"al":"center"},{"c":"C5","v":"2026-10-18","al":"center"},{"c":"D5","v":"شراء مسامير فولاذ وسلك تربيط وأقراص صاروخ قطع حديد"},{"c":"E5","v":"مؤسسة الرواد للعدد والأدوات"},{"c":"F5","v":"فاتورة ضريبية","al":"center"},{"c":"G5","v":"EXP-02","b":true,"al":"center"},{"c":"H5","v":1280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J5","v":192,"f":"=ROUND(H5*I5,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":1472,"f":"=ROUND(H5+J5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L5","v":23528,"f":"=ROUND(إعدادات_العهدة_وملخص_الصندوق!$G$20-K5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M5","v":"ضمن الصلاحية","f":"=IF(H5<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"PCV-002","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":"2026-10-19","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"يومية 8 عمال لتشوين 400 شكارة أسمنت وتنظيف الدور الأرضي","bg":"#F8FAFC"},{"c":"E6","v":"كشف يومية عمال (مرفق هوية)","bg":"#F8FAFC"},{"c":"F6","v":"سند يومية","bg":"#F8FAFC","al":"center"},{"c":"G6","v":"EXP-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H6","v":1400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J6","v":0,"f":"=ROUND(H6*I6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":1400,"f":"=ROUND(H6+J6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":22128,"f":"=ROUND(L5-K6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":"ضمن الصلاحية","f":"=IF(H6<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"PCV-003","b":true,"al":"center"},{"c":"C7","v":"2026-10-20","al":"center"},{"c":"D7","v":"تعبئة وقود ديزل لمولد الكهرباء والهراس الاهتزازي بالموقع"},{"c":"E7","v":"محطة وقود الجزيرة - فاتورة#842"},{"c":"F7","v":"فاتورة ضريبية","al":"center"},{"c":"G7","v":"EXP-03","b":true,"al":"center"},{"c":"H7","v":1350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J7","v":202.5,"f":"=ROUND(H7*I7,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":1552.5,"f":"=ROUND(H7+J7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":20575.5,"f":"=ROUND(L6-K7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":"ضمن الصلاحية","f":"=IF(H7<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"PCV-004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":"2026-10-21","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"أجرة ونش شوكة لتنزيل طبالي البلوك البركاني والأسمنت","bg":"#F8FAFC"},{"c":"E8","v":"مؤسسة النقل السريع للمعدات","bg":"#F8FAFC"},{"c":"F8","v":"فاتورة ضريبية","bg":"#F8FAFC","al":"center"},{"c":"G8","v":"EXP-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H8","v":900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J8","v":135,"f":"=ROUND(H8*I8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":1035,"f":"=ROUND(H8+J8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":19540.5,"f":"=ROUND(L7-K8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":"ضمن الصلاحية","f":"=IF(H8<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"PCV-005","b":true,"al":"center"},{"c":"C9","v":"2026-10-22","al":"center"},{"c":"D9","v":"شراء خراطيم مياه ومحبس نحاس وبراميل بلاستيك لرش المباني"},{"c":"E9","v":"متجر البناء الحديث للسباكة"},{"c":"F9","v":"فاتورة ضريبية","al":"center"},{"c":"G9","v":"EXP-02","b":true,"al":"center"},{"c":"H9","v":1120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J9","v":168,"f":"=ROUND(H9*I9,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":1288,"f":"=ROUND(H9+J9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":18252.5,"f":"=ROUND(L8-K9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":"ضمن الصلاحية","f":"=IF(H9<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"PCV-006","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":"2026-10-23","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"توريد كراتين مياه شرب للعمال وثلج ومستلزمات مكتب الموقع","bg":"#F8FAFC"},{"c":"E10","v":"تموينات الواحة المركزية","bg":"#F8FAFC"},{"c":"F10","v":"فاتورة ضريبية","bg":"#F8FAFC","al":"center"},{"c":"G10","v":"EXP-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H10","v":640,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J10","v":96,"f":"=ROUND(H10*I10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":736,"f":"=ROUND(H10+J10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":17516.5,"f":"=ROUND(L9-K10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":"ضمن الصلاحية","f":"=IF(H10<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"PCV-007","b":true,"al":"center"},{"c":"C11","v":"2026-10-24","al":"center"},{"c":"D11","v":"مصنعية فني لحام لتقوية بوابة السور المؤقت وحوامل الكشافات"},{"c":"E11","v":"الفني/ عبد السلام محمود (سند)"},{"c":"F11","v":"سند يومية","al":"center"},{"c":"G11","v":"EXP-01","b":true,"al":"center"},{"c":"H11","v":1150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":0,"f":"=ROUND(H11*I11,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":1150,"f":"=ROUND(H11+J11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":16366.5,"f":"=ROUND(L10-K11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":"ضمن الصلاحية","f":"=IF(H11<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"PCV-008","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":"2026-10-25","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"تغيير زيت وفلاتر وسير لمولد الكهرباء الاحتياطي بالموقع","bg":"#F8FAFC"},{"c":"E12","v":"مركز الصيانة الميكانيكية","bg":"#F8FAFC"},{"c":"F12","v":"فاتورة ضريبية","bg":"#F8FAFC","al":"center"},{"c":"G12","v":"EXP-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H12","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":165,"f":"=ROUND(H12*I12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":1265,"f":"=ROUND(H12+J12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":15101.5,"f":"=ROUND(L11-K12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":"ضمن الصلاحية","f":"=IF(H12<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"al":"center"},{"c":"B13","v":"PCV-009","b":true,"al":"center"},{"c":"C13","v":"2026-10-26","al":"center"},{"c":"D13","v":"شراء خوذ سلامة، سترات فسفورية، وشريط تحذيري للحفر"},{"c":"E13","v":"شركة الأمان لمهمات السلامة"},{"c":"F13","v":"فاتورة ضريبية","al":"center"},{"c":"G13","v":"EXP-02","b":true,"al":"center"},{"c":"H13","v":1320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":198,"f":"=ROUND(H13*I13,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":1518,"f":"=ROUND(H13+J13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":13583.5,"f":"=ROUND(L12-K13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":"ضمن الصلاحية","f":"=IF(H13<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B14","v":"PCV-010","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":"2026-10-27","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"يومية 10 عمال لتكسير البؤج الجبسية ونقل الردش للمقلب","bg":"#F8FAFC"},{"c":"E14","v":"كشف يومية عمال (مرفق هوية)","bg":"#F8FAFC"},{"c":"F14","v":"سند يومية","bg":"#F8FAFC","al":"center"},{"c":"G14","v":"EXP-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H14","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J14","v":0,"f":"=ROUND(H14*I14,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":1450,"f":"=ROUND(H14+J14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":12133.5,"f":"=ROUND(L13-K14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":"ضمن الصلاحية","f":"=IF(H14<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"al":"center"},{"c":"B15","v":"PCV-011","b":true,"al":"center"},{"c":"C15","v":"2026-10-28","al":"center"},{"c":"D15","v":"أجرة سيارة نقل (دينا) لنقل الأخشاب والجاكات من المستودع"},{"c":"E15","v":"نقليات السهم الموثوقة"},{"c":"F15","v":"فاتورة ضريبية","al":"center"},{"c":"G15","v":"EXP-04","b":true,"al":"center"},{"c":"H15","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J15","v":127.5,"f":"=ROUND(H15*I15,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":977.5,"f":"=ROUND(H15+J15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":11156,"f":"=ROUND(L14-K15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":"ضمن الصلاحية","f":"=IF(H15<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":12,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"PCV-012","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":"2026-10-29","bg":"#F8FAFC","al":"center"},{"c":"D16","v":"طباعة وتغليف 3 نسخ مخططات تنفيذية A1 للموقع والاستشاري","bg":"#F8FAFC"},{"c":"E16","v":"مركز الهندسة للطباعة والتصوير","bg":"#F8FAFC"},{"c":"F16","v":"فاتورة ضريبية","bg":"#F8FAFC","al":"center"},{"c":"G16","v":"EXP-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H16","v":700,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J16","v":105,"f":"=ROUND(H16*I16,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":805,"f":"=ROUND(H16+J16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":10351,"f":"=ROUND(L15-K16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":"ضمن الصلاحية","f":"=IF(H16<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":13,"al":"center"},{"c":"B17","v":"PCV-013","b":true,"al":"center"},{"c":"C17","v":"2026-10-30","al":"center"},{"c":"D17","v":"شراء رولات مشمع بلاستيك ثقيل وأكياس جبس لحماية البورسلين"},{"c":"E17","v":"مؤسسة التغليف ومواد البناء"},{"c":"F17","v":"فاتورة ضريبية","al":"center"},{"c":"G17","v":"EXP-02","b":true,"al":"center"},{"c":"H17","v":900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J17","v":135,"f":"=ROUND(H17*I17,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":1035,"f":"=ROUND(H17+J17,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":9316,"f":"=ROUND(L16-K17,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":"ضمن الصلاحية","f":"=IF(H17<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":14,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"PCV-014","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C18","v":"2026-10-31","bg":"#F8FAFC","al":"center"},{"c":"D18","v":"تعبئة وقود ديزل للبوكلين والضاغط الهوائي (الكمبروسر)","bg":"#F8FAFC"},{"c":"E18","v":"محطة وقود الجزيرة - فاتورة#915","bg":"#F8FAFC"},{"c":"F18","v":"فاتورة ضريبية","bg":"#F8FAFC","al":"center"},{"c":"G18","v":"EXP-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H18","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J18","v":165,"f":"=ROUND(H18*I18,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":1265,"f":"=ROUND(H18+J18,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":8051,"f":"=ROUND(L17-K18,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":"ضمن الصلاحية","f":"=IF(H18<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":15,"al":"center"},{"c":"B19","v":"PCV-015","b":true,"al":"center"},{"c":"C19","v":"2026-11-01","al":"center"},{"c":"D19","v":"يومية عمالة تشوين وتطليع الرمل والسيراميك للأدوار العليا"},{"c":"E19","v":"كشف يومية عمال + مشال"},{"c":"F19","v":"سند يومية","al":"center"},{"c":"G19","v":"EXP-01","b":true,"al":"center"},{"c":"H19","v":1250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J19","v":0,"f":"=ROUND(H19*I19,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":1250,"f":"=ROUND(H19+J19,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":6801,"f":"=ROUND(L18-K19,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":"ضمن الصلاحية","f":"=IF(H19<=إعدادات_العهدة_وملخص_الصندوق!$C$7,\"ضمن الصلاحية\",\"تجاوز السقف\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"إجمالي كشف تفريغ مصروفات العهدة والضريبة والرصيد النهائي المتبقي","bg":"#CCFBF1","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H20","v":16510,"f":"=SUM(H5:H19)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":0.11,"f":"=AVERAGE(I5:I19)","bg":"#CCFBF1","b":true,"al":"center","nf":"0.0%"},{"c":"J20","v":1689,"f":"=SUM(J5:J19)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":18199,"f":"=SUM(K5:K19)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":6801,"f":"=L19","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M20","v":"15/15 مطابق","bg":"#CCFBF1","b":true,"al":"center"}]}]},{"name":"قيد_التسوية_وجرد_النقدية","maxRow":22,"maxCol":8,"colWidths":[8.0,48.0,15.0,13.0,16.0,13.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"قيد اليومية المحاسبي لتسوية العهدة ومحضر الجرد الفعلي للنقدية بالصندوق (Journal Entry & Cash Count)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يولد هذا الجدول قيد التسوية والاستعاضة المزدوج آلياً، ويطابق الجرد الفعلي للأوراق النقدية مع الرصيد الدفتري","bg":"#F8FAFC","fg":"#334155","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: سند قيد اليومية المحاسبي لتسوية واستعاضة عهدة الموقع (Accounting Journal Voucher)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم الحساب المحاسبي والبيان في دفتر اليومية العامة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"رقم الحساب GL","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مركز التكلفة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"مدين (Debit)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"دائن (Credit)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"نوع الطرف","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"ملاحظات التوجيه المحاسبي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"من حـ/ تكاليف أجور عمالة يومية ومصنعيات وتشوين (EXP-01)"},{"c":"C5","v":510104,"f":"=إعدادات_العهدة_وملخص_الصندوق!C14","fg":"#008000","b":true,"al":"center"},{"c":"D5","v":40105,"f":"=إعدادات_العهدة_وملخص_الصندوق!C10","fg":"#008000","b":true,"al":"center"},{"c":"E5","v":5250,"f":"=إعدادات_العهدة_وملخص_الصندوق!E14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":"طرف مدين","al":"center"},{"c":"H5","v":"تحميل مباشر على المشروع"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"من حـ/ تكاليف مشتريات مواد سريعة ومستهلكات موقع (EXP-02)","bg":"#F8FAFC"},{"c":"C6","v":510208,"f":"=إعدادات_العهدة_وملخص_الصندوق!C15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D6","v":40105,"f":"=إعدادات_العهدة_وملخص_الصندوق!C10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"E6","v":4620,"f":"=إعدادات_العهدة_وملخص_الصندوق!E15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":"طرف مدين","bg":"#F8FAFC","al":"center"},{"c":"H6","v":"تحميل مباشر على المشروع","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"من حـ/ تكاليف وقود ديزل وزيوت وصيانة معدات (EXP-03)"},{"c":"C7","v":510302,"f":"=إعدادات_العهدة_وملخص_الصندوق!C16","fg":"#008000","b":true,"al":"center"},{"c":"D7","v":40105,"f":"=إعدادات_العهدة_وملخص_الصندوق!C10","fg":"#008000","b":true,"al":"center"},{"c":"E7","v":3550,"f":"=إعدادات_العهدة_وملخص_الصندوق!E16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":"طرف مدين","al":"center"},{"c":"H7","v":"تحميل مباشر على المشروع"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"من حـ/ تكاليف نقل وتوصيل ومشال وأوناش (EXP-04)","bg":"#F8FAFC"},{"c":"C8","v":510405,"f":"=إعدادات_العهدة_وملخص_الصندوق!C17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D8","v":40105,"f":"=إعدادات_العهدة_وملخص_الصندوق!C10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"E8","v":1750,"f":"=إعدادات_العهدة_وملخص_الصندوق!E17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":"طرف مدين","bg":"#F8FAFC","al":"center"},{"c":"H8","v":"تحميل مباشر على المشروع","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"من حـ/ مصروفات إدارية وضيافة ومطبوعات الموقع (EXP-05)"},{"c":"C9","v":520109,"f":"=إعدادات_العهدة_وملخص_الصندوق!C18","fg":"#008000","b":true,"al":"center"},{"c":"D9","v":40105,"f":"=إعدادات_العهدة_وملخص_الصندوق!C10","fg":"#008000","b":true,"al":"center"},{"c":"E9","v":1340,"f":"=إعدادات_العهدة_وملخص_الصندوق!E18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"طرف مدين","al":"center"},{"c":"H9","v":"مصروفات غير مباشرة للموقع"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"من حـ/ ضريبة القيمة المضافة — مدخلات قابلة للخصم (VAT Input)","bg":"#F8FAFC"},{"c":"C10","v":"110802","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":40105,"f":"=إعدادات_العهدة_وملخص_الصندوق!C10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"E10","v":1689,"f":"=إعدادات_العهدة_وملخص_الصندوق!F19","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"طرف مدين","bg":"#F8FAFC","al":"center"},{"c":"H10","v":"تُسترد في الإقرار الضريبي","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"إلى حـ/ البنك (عند الاستعاضة) أو حـ/ عهدة الموقع النقدية (عند الإقفال)","b":true},{"c":"C11","v":"110105","b":true,"al":"center"},{"c":"D11","v":40105,"f":"=إعدادات_العهدة_وملخص_الصندوق!C10","fg":"#008000","b":true,"al":"center"},{"c":"E11","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":18199,"f":"=إعدادات_العهدة_وملخص_الصندوق!G19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"طرف دائن","b":true,"al":"center"},{"c":"H11","v":"قيمة شيك الاستعاضة المنصرف","b":true}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"إجمالي طرفي قيد اليومية والتحقق من التوازن المحاسبي (Debit == Credit)","bg":"#CCFBF1","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E12","v":18199,"f":"=SUM(E5:E11)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":18199,"f":"=SUM(F5:F11)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0,"f":"=ROUND(E12-F12,2)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":"قيد متوازن 100%","f":"=IF(G12=0,\"قيد متوازن 100%\",\"غير متوازن\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""}]},{"r":14,"h":39.0,"cells":[{"c":"A14","v":"ثانياً: محضر الجرد الفعلي لفئات الأوراق النقدية بخزينة الموقع ومطابقته بالرصيد الدفتري","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"م","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"بيان فئة الورقة النقدية / العملة المعدنية في خزينة الموقع","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C15","v":"قيمة الفئة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D15","v":"العدد الفعلي بالخزينة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E15","v":"إجمالي الفئة (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F15","v":"الرصيد الدفتري المقارن","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G15","v":"العجز أو الزيادة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H15","v":"نتيجة مطابقة الجرد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"أوراق نقدية من فئة الخمسمائة (500 ريال / جنيه)","bg":"#F8FAFC"},{"c":"C16","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":4000,"f":"=ROUND(C16*D16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":"ضمن الجرد","bg":"#F8FAFC","al":"center"},{"c":"G16","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":"فئة سليمة","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":2,"al":"center"},{"c":"B17","v":"أوراق نقدية من فئة المائتين (200 ريال / جنيه)"},{"c":"C17","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":1600,"f":"=ROUND(C17*D17,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":"ضمن الجرد","al":"center"},{"c":"G17","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":"فئة سليمة","al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":3,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"أوراق نقدية من فئة المائة (100 ريال / جنيه)","bg":"#F8FAFC"},{"c":"C18","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":900,"f":"=ROUND(C18*D18,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":"ضمن الجرد","bg":"#F8FAFC","al":"center"},{"c":"G18","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":"فئة سليمة","bg":"#F8FAFC","al":"center"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":4,"al":"center"},{"c":"B19","v":"أوراق نقدية من فئة الخمسين (50 ريال / جنيه)"},{"c":"C19","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":250,"f":"=ROUND(C19*D19,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":"ضمن الجرد","al":"center"},{"c":"G19","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":"فئة سليمة","al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"أوراق نقدية من فئة العشرة (10 ريال / جنيه)","bg":"#F8FAFC"},{"c":"C20","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":50,"f":"=ROUND(C20*D20,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":"ضمن الجرد","bg":"#F8FAFC","al":"center"},{"c":"G20","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":"فئة سليمة","bg":"#F8FAFC","al":"center"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":6,"al":"center"},{"c":"B21","v":"عملات معدنية وفئات صغيرة (1 ريال / جنيه)"},{"c":"C21","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":1,"f":"=ROUND(C21*D21,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":"ضمن الجرد","al":"center"},{"c":"G21","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":"فئة سليمة","al":"center"}]},{"r":22,"h":42.0,"cells":[{"c":"A22","v":"إجمالي النقدية الفعلية بالخزينة ومطابقتها مع الرصيد الدفتري","bg":"#CCFBF1","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D22","v":36,"f":"=SUM(D16:D21)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":6801,"f":"=SUM(E16:E21)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":6801,"f":"=إعدادات_العهدة_وملخص_الصندوق!G21","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":0,"f":"=ROUND(E22-F22,2)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":"جرد مطابق (صفر عجز)","f":"=IF(G22=0,\"جرد مطابق (صفر عجز)\",\"يوجد فرق جرد\")","bg":"#DCFCE7","b":true,"al":"center"}]}]},{"name":"ضوابط_الرقابة_وفحص_العهدة","maxRow":21,"maxCol":8,"colWidths":[7.0,48.0,14.0,15.0,13.0,13.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول سقوف الصلاحيات المالية وقائمة تدقيق المراجعة الداخلية للعهدة (Internal Audit & Controls)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"مرجع لصلاحيات الصرف النقدي بالمواقع + قائمة فحص ومراجعة مستندات تسوية العهدة قبل إصدار شيك الاستعاضة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: مصفوفة سقوف العهد النقدية وصلاحيات الصرف حسب حجم المشروع (Petty Cash Authority Matrix)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"فئة وحجم مشروع المقاولات ومستوى أمين العهدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"سقف العهدة المستديمة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"نسبة طلب الاستعاضة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"رصيد نقطة الطلب","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سقف الفاتورة المفردة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"دورية الجرد المفاجئ","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"صلاحية الاعتماد المالي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"مشروع تشطيب وحدة سكنية أو مكتب صغير (عهدة مشرف موقع)"},{"c":"C5","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":3000,"f":"=ROUND(C5*(1-D5),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":"كل أسبوعين","al":"center"},{"c":"H5","v":"مدير المشاريع","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"مشروع بناء فيلا سكنية أو عمارة متوسطة (عهدة مهندس الموقع)","bg":"#F8FAFC"},{"c":"C6","v":25000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E6","v":7500,"f":"=ROUND(C6*(1-D6),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":"شهرياً","bg":"#F8FAFC","al":"center"},{"c":"H6","v":"مدير المشاريع + المحاسب","bg":"#F8FAFC","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"مشروع مجمع سكني أو برج إداري (عهدة محاسب الموقع)"},{"c":"C7","v":50000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":12500,"f":"=ROUND(C7*(1-D7),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":2500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":"شهرياً","al":"center"},{"c":"H7","v":"مدير المشروع + المدير المالي","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"مشروع بنية تحتية وطرق كبرى (عهدة أمين صندوق المشروع)","bg":"#F8FAFC"},{"c":"C8","v":100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E8","v":25000,"f":"=ROUND(C8*(1-D8),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":5000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":"نصف شهري","bg":"#F8FAFC","al":"center"},{"c":"H8","v":"المدير المالي + المراجع الداخلي","bg":"#F8FAFC","al":"center"}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""}]},{"r":10,"h":39.0,"cells":[{"c":"A10","v":"ثانياً: قائمة تدقيق المراجعة الداخلية لاعتماد تسوية واستعاضة عهدة الموقع (Internal Audit Checklist)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"م","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B11","v":"معيار الرقابة المالية والمحاسبية لمراجعة كشف العهدة النقدية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C11","v":"المعيار الرقابي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D11","v":"القيمة الفعلية بالكشف","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E11","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F11","v":"وزن التدقيق","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G11","v":"الدرجة المحققة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H11","v":"حالة المطابقة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"التزام جميع الفواتير الفردية بالسقف المسموح للصرف النقدي (≤ 1,500 ر.س)","bg":"#F8FAFC"},{"c":"C12","v":1500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":"ر.س أقصى فاتورة","bg":"#F8FAFC","al":"center"},{"c":"F12","v":15,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":15,"f":"=IF(D12<=C12,F12,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":"مستوفى رقابياً","f":"=IF(D12<=C12,\"مستوفى رقابياً\",\"ملاحظة مراجعة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":2,"al":"center"},{"c":"B13","v":"وجود أصل الفاتورة الضريبية (QR Code) لجميع المشتريات الخاضعة للضريبة"},{"c":"C13","v":100,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":"% استيفاء","al":"center"},{"c":"F13","v":15,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":15,"f":"=IF(D13>=C13,F13,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":"مستوفى رقابياً","f":"=IF(D13>=C13,\"مستوفى رقابياً\",\"ملاحظة مراجعة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":3,"bg":"#F8FAFC","al":"center"},{"c":"B14","v":"إرفاق كشف توقيع وصورة هوية العمال لجميع سندات اليوميات والمشال","bg":"#F8FAFC"},{"c":"C14","v":100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":"% توثيق","bg":"#F8FAFC","al":"center"},{"c":"F14","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":10,"f":"=IF(D14>=C14,F14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":"مستوفى رقابياً","f":"=IF(D14>=C14,\"مستوفى رقابياً\",\"ملاحظة مراجعة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":4,"al":"center"},{"c":"B15","v":"ختم جميع الفواتير المرفقة بختم (مدفوع نقداً / Paid) لمنع تكرار الصرف"},{"c":"C15","v":100,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":"% ختم","al":"center"},{"c":"F15","v":10,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":10,"f":"=IF(D15>=C15,F15,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":"مستوفى رقابياً","f":"=IF(D15>=C15,\"مستوفى رقابياً\",\"ملاحظة مراجعة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"سلامة التوجيه المحاسبي وربط كل سند بكود الحساب ومركز تكلفة المشروع","bg":"#F8FAFC"},{"c":"C16","v":100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":"% دقة توجيه","bg":"#F8FAFC","al":"center"},{"c":"F16","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":10,"f":"=IF(D16>=C16,F16,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":"مستوفى رقابياً","f":"=IF(D16>=C16,\"مستوفى رقابياً\",\"ملاحظة مراجعة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":6,"al":"center"},{"c":"B17","v":"توازن طرفي قيد اليومية المحاسبي للتسوية (الفرق بين المدين والدائن = صفر)"},{"c":"C17","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":"ر.س فرق قيد","al":"center"},{"c":"F17","v":15,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":15,"f":"=IF(D17<=C17,F17,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":"مستوفى رقابياً","f":"=IF(D17<=C17,\"مستوفى رقابياً\",\"ملاحظة مراجعة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":7,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"مطابقة الجرد الفعلي للأوراق النقدية بالخزينة مع الرصيد الدفتري المتبقي","bg":"#F8FAFC"},{"c":"C18","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":"ر.س عجز/زيادة","bg":"#F8FAFC","al":"center"},{"c":"F18","v":15,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":15,"f":"=IF(D18<=C18,F18,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":"مستوفى رقابياً","f":"=IF(D18<=C18,\"مستوفى رقابياً\",\"ملاحظة مراجعة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":8,"al":"center"},{"c":"B19","v":"خلو كشف العهدة من أي سلف شخصية غير مصرح بها خطياً من الإدارة"},{"c":"C19","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":"مخالفة سلف","al":"center"},{"c":"F19","v":5,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G19","v":5,"f":"=IF(D19<=C19,F19,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":"مستوفى رقابياً","f":"=IF(D19<=C19,\"مستوفى رقابياً\",\"ملاحظة مراجعة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":9,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"توقيع مدير المشروع على الكشف الفني لإقرار دخول المواد والعمالة بالموقع","bg":"#F8FAFC"},{"c":"C20","v":100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":"% توقيع فني","bg":"#F8FAFC","al":"center"},{"c":"F20","v":5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G20","v":5,"f":"=IF(D20>=C20,F20,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":"مستوفى رقابياً","f":"=IF(D20>=C20,\"مستوفى رقابياً\",\"ملاحظة مراجعة\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"نتيجة فحص المراجعة الداخلية والتصريح بصرف شيك استعاضة العهدة","bg":"#CCFBF1","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F21","v":100,"f":"=SUM(F12:F20)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":100,"f":"=SUM(G12:G20)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":"مقبول للصرف والاستعاضة","f":"=IF(G21>=95,\"مقبول للصرف والاستعاضة\",\"يعلق لاستيفاء المرفقات\")","bg":"#CCFBF1","b":true,"al":"center"}]}]}]}