{"slug":"construction-site-petty-cash-expenses-reconciliation-and-replenishment-sheet","sheets":[{"name":"1_كشف_تسوية_عهدة_الموقع","maxRow":22,"maxCol":10,"colWidths":[14.0,62.0,13.0,15.0,16.0,15.0,17.0,18.0,19.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت تسوية عهدة الموقع النثرية والمصروفات النقدية اليومية واستعاضة الصندوق (Petty Cash — BOQ-ACC-186)","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":54.0,"cells":[{"c":"A2","v":"المرجع المحاسبي القياسي: نظام العهدة المستديمة (Imprest Petty Cash System) | لائحة الفوترة الضريبية المبسطه ZATCA / ETA | الضبط الداخلي للمقاولات — الخلايا الصفراء قابلة للتعديل","bg":"#047857","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":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"صافي المصروفات النثرية قبل الضريبة","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"إجمالي ضريبة القيمة المضافة المستردة VAT","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"الرصيد النقدي المتبقي بالصندوق","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"المبلغ المطلوب لاستعاضة العهدة (Replenishment)","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":26510,"f":"=SUM(G9:G18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":3181.5,"f":"=SUM(H9:H18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":15308.5,"f":"=I21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":29691.5,"f":"=I22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"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":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: كشف تفريغ وتبويب فواتير ومستندات صرف العهدة النثرية للموقع وحساب الضريبة المستردة ومبلغ الاستعاضة","bg":"#1E293B","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":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان فئة المصروفات النثرية بالموقع والتوجيه المحاسبي ومرفقات الصرف","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"نوع المستند","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"عدد الفواتير / الإيصالات","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"متوسط صافي الفاتورة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"نسبة الضريبة VAT %","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي الصافي قبل الضريبة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"قيمة الضريبة المستردة VAT","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"إجمالي المنصرف الشامل","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"الوزن المالي %","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PC-01","b":true,"al":"center"},{"c":"B9","v":"مشتريات خامات ومستهلكات موقع سريعة وطوارئ (سلك رباط، مسامير، أقراص صاروخ، شريط تحذير، مشمعات) بموجب فواتير ضريبية مبسطة QR"},{"c":"C9","v":"فاتورة ضريبية","b":true,"al":"center"},{"c":"D9","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":5320,"f":"=ROUND(D9*E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":798,"f":"=ROUND(G9*F9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":6118,"f":"=ROUND(G9+H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=IF($I$19>0, I9/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مصاريف صيانة سريعة وقطع غيار خفيفة لمعدات ومولدات الموقع (فلاتر، خراطيم هيدروليك، شحم، سيور، وإصلاح إطارات)","bg":"#F8FAFC"},{"c":"C10","v":"فاتورة ضريبية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":460,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":3680,"f":"=ROUND(D10*E10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":552,"f":"=ROUND(G10*F10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":4232,"f":"=ROUND(G10+H10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=IF($I$19>0, I10/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PC-03","b":true,"al":"center"},{"c":"B11","v":"أجور ويوميات عمالة مؤقتة ومشال وتعتيق أسمنت وتنظيف موقع (Casual Labor & Unloading) بموجب كشوف صرف موقعة وصور الهوية"},{"c":"C11","v":"كشف صرف","b":true,"al":"center"},{"c":"D11","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":3900,"f":"=ROUND(D11*E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=ROUND(G11*F11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":3900,"f":"=ROUND(G11+H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=IF($I$19>0, I11/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مصاريف نقل عينات الخرسانة والتربة للمختبر المستقل ومشاوير التوصيل السريع بين الموقع والمقر الرئيسي","bg":"#F8FAFC"},{"c":"C12","v":"إيصال/فاتورة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":1400,"f":"=ROUND(D12*E12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":210,"f":"=ROUND(G12*F12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":1610,"f":"=ROUND(G12+H12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=IF($I$19>0, I12/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"PC-05","b":true,"al":"center"},{"c":"B13","v":"مستلزمات السلامة والصحة المهنية والإسعافات الأولية العاجلة (خوذات، سترات فسفورية، نظارات وقاية، قفازات، ومطهرات طبية)"},{"c":"C13","v":"فاتورة ضريبية","b":true,"al":"center"},{"c":"D13","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":2100,"f":"=ROUND(D13*E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":315,"f":"=ROUND(G13*F13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":2415,"f":"=ROUND(G13+H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=IF($I$19>0, I13/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"مصاريف ضيافة ومياه شرب معبأة وثلج لعمال ومهندسي الموقع واجتماعات الاستشاري الدورية","bg":"#F8FAFC"},{"c":"C14","v":"فاتورة ضريبية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":2220,"f":"=ROUND(D14*E14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":333,"f":"=ROUND(G14*F14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":2553,"f":"=ROUND(G14+H14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF($I$19>0, I14/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"PC-07","b":true,"al":"center"},{"c":"B15","v":"مطبوعات هندسية وتصوير مخططات تنفيذية A0/A1 وأحبار طابعات وقرطاسية لمكاتب الموقع"},{"c":"C15","v":"فاتورة ضريبية","b":true,"al":"center"},{"c":"D15","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":1820,"f":"=ROUND(D15*E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":273,"f":"=ROUND(G15*F15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":2093,"f":"=ROUND(G15+H15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=IF($I$19>0, I15/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"PC-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"فواتير مرافق الموقع المؤقتة (توريد وايتات مياه حلوة، كسح خزانات الصرف، وشحن باقات الإنترنت والاتصالات للكرفانات)","bg":"#F8FAFC"},{"c":"C16","v":"فاتورة ضريبية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":3120,"f":"=ROUND(D16*E16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":468,"f":"=ROUND(G16*F16, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":3588,"f":"=ROUND(G16+H16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF($I$19>0, I16/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"PC-09","b":true,"al":"center"},{"c":"B17","v":"رسوم حكومية وتصاريح بلدية ومرورية عاجلة ورسوم دخول بوابات أو تصديق مستندات رسمية (غير خاضعة للضريبة)"},{"c":"C17","v":"إيصال سداد","b":true,"al":"center"},{"c":"D17","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":1400,"f":"=ROUND(D17*E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0,"f":"=ROUND(G17*F17, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":1400,"f":"=ROUND(G17+H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF($I$19>0, I17/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"PC-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"إصلاحات كهربائية وسباكة وصيانة مكيفات سريعة لكرفانات المهندسين والاستشاري ومستودع الموقع","bg":"#F8FAFC"},{"c":"C18","v":"فاتورة ضريبية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":1550,"f":"=ROUND(D18*E18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":232.5,"f":"=ROUND(G18*F18, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":1782.5,"f":"=ROUND(G18+H18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=IF($I$19>0, I18/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي المنصرف الفعلي بكشف تسوية العهدة الحالي شاملاً الضريبة (Total Vouchers Submitted for Replenishment)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":29691.5,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"سقف العهدة المستديمة المقرر للموقع (Authorized Imprest Petty Cash Float Ceiling)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":45000,"f":"='3_إعدادات_العهدة_والضوابط'!$D$4","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"الرصيد النقدي الدفتري المتبقي في صندوق الموقع قبل الاستعاضة (Remaining Cash Balance in Safe = Float - Spent)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":15308.5,"f":"=I20-I19","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"صافي قيمة شيك / تحويل استعاضة العهدة المطلوب لإعادة الصندوق للسقف الكامل (Required Imprest Replenishment Transfer)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":29691.5,"f":"=I19","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":"","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"2_مطابقة_الصندوق_والجرد_النقدي","maxRow":11,"maxCol":9,"colWidths":[14.0,54.0,15.0,16.0,13.0,13.0,13.0,17.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"محضر الجرد الفعلي للنقدية بالصندوق ومطابقة السلف الفرعية لمهندسي الموقع (Cash Count & Imprest Reconciliation)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"يطابق إجمالي السلفة المسلمة لكل مسؤول عهدة فرعية مع (الفواتير المقدمة + النقدية المعدودة فعلياً + الإيصالات المؤقتة)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"ثانياً: جدول مطابقة وجرد العهد الفرعية بالموقع وكشف العجز أو الفائض ونسبة استنفاد العهدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود العهدة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان حامل العهدة الفرعية بالموقع ونطاق الصرف","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"سقف العهدة المسلمة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الفواتير المقدمة للتسوية","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الرصيد الدفتري المتبقي","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"النقدية الفعلية بالجرد","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"إيصالات مؤقتة قيد التسوية","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"فروق الجرد (عجز/زيادة)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"نسبة استنفاد العهدة %","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"CUST-01","b":true,"al":"center"},{"c":"B6","v":"أمين الصندوق / محاسب الموقع (مشتريات الخامات السريعة ويوميات العمالة المؤقتة)"},{"c":"C6","v":15000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":10018,"f":"='1_كشف_تسوية_عهدة_الموقع'!I9+'1_كشف_تسوية_عهدة_الموقع'!I11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":4982,"f":"=ROUND(C6-D6, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":4399,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":17,"f":"=ROUND((F6+G6)-E6, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0.667867,"f":"=IF(C6>0, D6/C6, 0)","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"CUST-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"مسؤول المعدات والحركة بالموقع (صيانة الآليات الخفيفة ومشاوير نقل عينات المختبر)","bg":"#F8FAFC"},{"c":"C7","v":8000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":5842,"f":"='1_كشف_تسوية_عهدة_الموقع'!I10+'1_كشف_تسوية_عهدة_الموقع'!I12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":2158,"f":"=ROUND(C7-D7, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":1758,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0,"f":"=ROUND((F7+G7)-E7, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0.73025,"f":"=IF(C7>0, D7/C7, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"CUST-03","b":true,"al":"center"},{"c":"B8","v":"مشرف السلامة والإدارية بالموقع (مستلزمات HSE العاجلة ومياه الشرب والضيافة)"},{"c":"C8","v":7000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":4968,"f":"='1_كشف_تسوية_عهدة_الموقع'!I13+'1_كشف_تسوية_عهدة_الموقع'!I14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":2032,"f":"=ROUND(C8-D8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":2032,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"f":"=ROUND((F8+G8)-E8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.709714,"f":"=IF(C8>0, D8/C8, 0)","b":true,"al":"center","nf":"0.0%"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"CUST-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"مهندس المكتب الفني بالموقع (تصوير المخططات التنفيذية A0 والقرطاسية والأحبار)","bg":"#F8FAFC"},{"c":"C9","v":4000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":2093,"f":"='1_كشف_تسوية_عهدة_الموقع'!I15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":1907,"f":"=ROUND(C9-D9, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1907,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=ROUND((F9+G9)-E9, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.52325,"f":"=IF(C9>0, D9/C9, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"CUST-05","b":true,"al":"center"},{"c":"B10","v":"مشرف المعسكر والمرافق والتراخيص (وايتات المياه، التصاريح الحكومية، وصيانة الكرفانات)"},{"c":"C10","v":11000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":6770.5,"f":"='1_كشف_تسوية_عهدة_الموقع'!I16+'1_كشف_تسوية_عهدة_الموقع'!I17+'1_كشف_تسوية_عهدة_الموقع'!I18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":4229.5,"f":"=ROUND(C10-D10, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":3730.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":1,"f":"=ROUND((F10+G10)-E10, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.6155,"f":"=IF(C10>0, D10/C10, 0)","b":true,"al":"center","nf":"0.0%"}]},{"r":11,"h":46.0,"cells":[{"c":"A11","v":"إجمالي مطابقة صندوق عهدة الموقع وجرد النقدية الفعلية ونسبة الاستنفاد","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C11","v":45000,"f":"=SUM(C6:C10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":29691.5,"f":"=SUM(D6:D10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":15308.5,"f":"=SUM(E6:E10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":13826.5,"f":"=SUM(F6:F10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":1500,"f":"=SUM(G6:G10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":18,"f":"=SUM(H6:H10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.659811,"f":"=IF(C11>0, D11/C11, 0)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"0.0%"}]}]},{"name":"3_إعدادات_العهدة_والضوابط","maxRow":18,"maxCol":7,"colWidths":[16.0,58.0,16.0,18.0,13.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات سقف العهدة المستديمة وضوابط الرقابة الداخلية والتوجيه المحاسبي لمراكز التكلفة","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":54.0,"cells":[{"c":"A2","v":"عدّل سقف العهدة والحد الأقصى للفاتورة الواحدة في الخلايا الصفراء لتحديث كشف التسوية تلقائياً","bg":"#047857","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":"عملة الصندوق والمحاسبة القياسية للموقع","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"SAR (ريال سعودي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"معامل رقابي مرتبط بكشف التسوية ومحضر جرد الصندوق","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"إجمالي سقف العهدة المستديمة للموقع (Total Site Imprest Float Ceiling)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E4","v":"معامل رقابي مرتبط بكشف التسوية ومحضر جرد الصندوق","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"الحد الأقصى لقيمة الفاتورة النقدية الواحدة من العهدة (Max Single Voucher Limit)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":"معامل رقابي مرتبط بكشف التسوية ومحضر جرد الصندوق","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"نسبة استنفاد العهدة الموجبة لتقديم طلب الاستعاضة (Replenishment Trigger %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":0.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E6","v":"معامل رقابي مرتبط بكشف التسوية ومحضر جرد الصندوق","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"نسبة ضريبة القيمة المضافة القياسية على المشتريات الخاضعة (Standard VAT %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D7","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":"معامل رقابي مرتبط بكشف التسوية ومحضر جرد الصندوق","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان فئة المصروفات النثرية بالموقع","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"كود الحساب GL","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"السقف المسموح للفاتورة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"الحد الشهري التقديري","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي الموازنة مع الضريبة","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"ضابط الرقابة والمرفقات الإلزامية","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"PC-01","b":true,"al":"center"},{"c":"B9","v":"مشتريات خامات ومستهلكات موقع سريعة وطوارئ"},{"c":"C9","v":"GL-5104","b":true,"al":"center"},{"c":"D9","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":6000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0,"f":"=ROUND(E9*(1+$D$7), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"فاتورة ضريبية بـ QR + إذن استلام مخزني","al":"center"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"PC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"صيانة سريعة وقطع غيار خفيفة لمعدات ومولدات الموقع","bg":"#F8FAFC"},{"c":"C10","v":"GL-5208","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"f":"=ROUND(E10*(1+$D$7), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"فاتورة ضريبية + رقم كود المعدة وتوقيع الميكانيكي","bg":"#F8FAFC","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PC-03","b":true,"al":"center"},{"c":"B11","v":"أجور ويوميات عمالة مؤقتة ومشال وتنظيف موقع"},{"c":"C11","v":"GL-5102","b":true,"al":"center"},{"c":"D11","v":1000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"f":"=ROUND(E11*(1+$D$7), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"كشف يوميات موقع من مدير الموقع + صور الهويات","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مصاريف نقل عينات المختبر ومشاوير التوصيل العاجلة","bg":"#F8FAFC"},{"c":"C12","v":"GL-5305","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"f":"=ROUND(E12*(1+$D$7), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"إيصال استلام المختبر + بيان خط السير","bg":"#F8FAFC","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"PC-05","b":true,"al":"center"},{"c":"B13","v":"مستلزمات السلامة والصحة المهنية والإسعافات الأولية"},{"c":"C13","v":"GL-5401","b":true,"al":"center"},{"c":"D13","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":2500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0,"f":"=ROUND(E13*(1+$D$7), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"فاتورة ضريبية + توقيع مسؤول السلامة HSE","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"مصاريف ضيافة ومياه شرب معبأة وثلج للموقع","bg":"#F8FAFC"},{"c":"C14","v":"GL-5502","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"f":"=ROUND(E14*(1+$D$7), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"فاتورة ضريبية مبسطة + توقيع إداري الموقع","bg":"#F8FAFC","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"PC-07","b":true,"al":"center"},{"c":"B15","v":"مطبوعات هندسية وتصوير مخططات وأحبار وقرطاسية"},{"c":"C15","v":"GL-5504","b":true,"al":"center"},{"c":"D15","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0,"f":"=ROUND(E15*(1+$D$7), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"فاتورة ضريبية + بيان أرقام المخططات المطبوعة","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"PC-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"فواتير مرافق الموقع المؤقتة (وايتات مياه وإنترنت)","bg":"#F8FAFC"},{"c":"C16","v":"GL-5506","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0,"f":"=ROUND(E16*(1+$D$7), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"فاتورة إلكترونية + بون استلام الردود بالموقع","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"PC-09","b":true,"al":"center"},{"c":"B17","v":"رسوم حكومية وتصاريح بلدية ومرورية عاجلة"},{"c":"C17","v":"GL-5601","b":true,"al":"center"},{"c":"D17","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0,"f":"=ROUND(E17*(1+$D$7), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"إيصال سداد إلكتروني حكومي (معفى من الضريبة)","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"PC-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"إصلاحات كهربائية وتكييف وسباكة لكرفانات الموقع","bg":"#F8FAFC"},{"c":"C18","v":"GL-5509","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":1000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0,"f":"=ROUND(E18*(1+$D$7), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"فاتورة ضريبية + محضر إتمام الصيانة","bg":"#F8FAFC","al":"center"}]}]}]}