{"slug":"post-dated-checks-pdc-bank-tracker","sheets":[{"name":"ملخص محفظة الشيكات والسيولة","maxRow":14,"maxCol":6,"colWidths":[8.0,56.0,18.0,14.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم وملخص محفظة الشيكات الصادرة والواردة والشيكات الآجلة (PDC Bank Checks Tracker)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"مراقبة تواريخ استحقاق أوراق الدفع للموردين وأوراق القبض من العملاء وتغطية الرصيد البنكي قبل الصرف","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"الرصيد البنكي المتاح حالياً","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي الشيكات الصادرة (أوراق دفع)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي الشيكات الواردة (أوراق قبض)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"صافي السيولة المتوقعة بعد المقاصة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":950000,"f":"=C10","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":743000,"f":"=SUM('حافظة الشيكات الصادرة والواردة'!H5:H11)","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":830000,"f":"=SUM('حافظة الشيكات الصادرة والواردة'!I5:I11)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":1037000,"f":"=A5+E5-C5","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"Available Bank Balance","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"Total Issued PDCs","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"Total Received PDCs","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"Net Projected Bank Position","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":14.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول الإعدادات المركزية والمعايير المرجعية (Central Setup & Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان المعامل / بند الإعداد المركزي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة / الفئة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"التوصيف الفني وملاحظات التطبيق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"الرصيد البنكي الدفتري الحالي المتاح في حساب الشركة","b":true},{"c":"C10","v":950000,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":"ريال/جنيه","fg":"#1E293B","al":"center"},{"c":"E10","v":"الرصيد النقدي الفعلي لتغطية الشيكات الصادرة المستحقة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"فترة التنبيه المبكر قبل تاريخ استحقاق الشيك الآجل","b":true},{"c":"C11","v":7,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":"أيام","fg":"#1E293B","al":"center"},{"c":"E11","v":"تنبيه القسم المالي قبل موعد صرف الشيك بأسبوع لتأمين السيولة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"الحد الائتماني التسهيلي القياسي للسحب على المكشوف (Overdraft Limit)","b":true},{"c":"C12","v":500000,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":"ريال/جنيه","fg":"#1E293B","al":"center"},{"c":"E12","v":"خط السيولة الاحتياطي القياسي مع البنك الرئيسي","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":14.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"إعداد مهندس المكتب الفني / المختص\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C14","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E14","v":"اعتماد الاستشاري / الإدارة العليا\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"حافظة الشيكات الصادرة والواردة","maxRow":14,"maxCol":10,"colWidths":[6.0,14.0,16.0,16.0,26.0,38.0,14.0,18.0,18.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل وحافظة متابعة الشيكات البنكية الصادرة للموردين والواردة من العملاء (PDC Register)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يوثق رقم الشيك، البنك المسحوب عليه، المستفيد، تاريخ الاستحقاق، قيمة الشيك، وحالة التحصيل أو الصرف","bg":"#1D4ED8","fg":"#DBEAFE","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":12.0,"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":40.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم الشيك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نوع الورقة المالية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"البنك المسحوب عليه","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"اسم المستفيد / الساحب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"البيان والمشروع المرتبط","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"تاريخ الاستحقاق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"قيمة الشيك الصادر (-)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"قيمة الشيك الوارد (+)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"حالة الشيك بالبنك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"CHK-44012","b":true},{"c":"C5","v":"أوراق دفع (صادر)","fg":"#1E293B","al":"center"},{"c":"D5","v":"البنك الأهلي","fg":"#1E293B","al":"center"},{"c":"E5","v":"شركة حديد التسليح الوطنية","fg":"#1E293B","al":"center"},{"c":"F5","v":"دفعة توريد 60 طن حديد لمشروع البرج السكني","fg":"#1E293B","al":"center"},{"c":"G5","v":"20-10-2026","fg":"#1E293B","al":"center"},{"c":"H5","v":245000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J5","v":"تحت التحصيل (Pending)","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"CHK-44013","b":true},{"c":"C6","v":"أوراق دفع (صادر)","fg":"#1E293B","al":"center"},{"c":"D6","v":"البنك الأهلي","fg":"#1E293B","al":"center"},{"c":"E6","v":"شركة الخرسانة الجاهزة المتقدمة","fg":"#1E293B","al":"center"},{"c":"F6","v":"سداد فاتورة صب لبشة الأساسات رقم 882","fg":"#1E293B","al":"center"},{"c":"G6","v":"25-10-2026","fg":"#1E293B","al":"center"},{"c":"H6","v":180000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J6","v":"تحت التحصيل (Pending)","b":true,"al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"CHK-90811","b":true},{"c":"C7","v":"أوراق قبض (وارد)","fg":"#1E293B","al":"center"},{"c":"D7","v":"بنك الراجحي","fg":"#1E293B","al":"center"},{"c":"E7","v":"شركة الإعمار للتطوير العقاري","fg":"#1E293B","al":"center"},{"c":"F7","v":"تحصيل قيمة المستخلص الجاري رقم (IPC-02)","fg":"#1E293B","al":"center"},{"c":"G7","v":"22-10-2026","fg":"#1E293B","al":"center"},{"c":"H7","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":620000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J7","v":"مودع بالبنك للتحصيل","b":true,"al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"CHK-44014","b":true},{"c":"C8","v":"أوراق دفع (صادر)","fg":"#1E293B","al":"center"},{"c":"D8","v":"البنك الأهلي","fg":"#1E293B","al":"center"},{"c":"E8","v":"مؤسسة الأفق لمقاولات الكهروميكانيك","fg":"#1E293B","al":"center"},{"c":"F8","v":"دفعة مستخلص أعمال تأسيس التكييف والسباكة","fg":"#1E293B","al":"center"},{"c":"G8","v":"01-11-2026","fg":"#1E293B","al":"center"},{"c":"H8","v":135000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J8","v":"شيك آجل (Post-Dated)","b":true,"al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"CHK-44015","b":true},{"c":"C9","v":"أوراق دفع (صادر)","fg":"#1E293B","al":"center"},{"c":"D9","v":"بنك الرياض","fg":"#1E293B","al":"center"},{"c":"E9","v":"شركة المصاعد العالمية","fg":"#1E293B","al":"center"},{"c":"F9","v":"الدفعة الثانية لتوريد مصاعد العمارة السكنية","fg":"#1E293B","al":"center"},{"c":"G9","v":"05-11-2026","fg":"#1E293B","al":"center"},{"c":"H9","v":95000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":"شيك آجل (Post-Dated)","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"CHK-77104","b":true},{"c":"C10","v":"أوراق قبض (وارد)","fg":"#1E293B","al":"center"},{"c":"D10","v":"البنك الأول","fg":"#1E293B","al":"center"},{"c":"E10","v":"المالك / مشروع الفيلا السكنية","fg":"#1E293B","al":"center"},{"c":"F10","v":"الدفعة الثالثة على حساب أعمال التشطيبات","fg":"#1E293B","al":"center"},{"c":"G10","v":"18-10-2026","fg":"#1E293B","al":"center"},{"c":"H10","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":210000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":"تم التحصيل والإيداع","b":true,"al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"CHK-44010","b":true},{"c":"C11","v":"أوراق دفع (صادر)","fg":"#1E293B","al":"center"},{"c":"D11","v":"البنك الأهلي","fg":"#1E293B","al":"center"},{"c":"E11","v":"مؤسسة الرخام والجرانيت الحديث","fg":"#1E293B","al":"center"},{"c":"F11","v":"تصفية مستخلص توريد وتركيب رخام المداخل","fg":"#1E293B","al":"center"},{"c":"G11","v":"10-10-2026","fg":"#1E293B","al":"center"},{"c":"H11","v":88000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J11","v":"تم الصرف والخصم","b":true,"al":"center"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"إجمالي صافي حركة الشيكات الواردة مطروحاً منها الشيكات الصادرة","bg":"#DCFCE7","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J12","v":87000,"f":"=SUM(I5:I11)-SUM(H5:H11)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":14.0,"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":""},{"c":"I13","v":""},{"c":"J13","v":""}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"إعداد مهندس المكتب الفني / المختص\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D14","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G14","v":"اعتماد الاستشاري / الإدارة العليا\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]}]}