{"slug":"construction-vat-tax-calculator","sheets":[{"name":"لوحة المؤشرات والإقرار الضريبي","maxRow":18,"maxCol":9,"colWidths":[13.0,42.0,30.0,26.0,28.0,30.0,32.0,13.0,13.0],"rows":[{"r":1,"h":28.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":""},{"c":"C1","v":""},{"c":"D1","v":""},{"c":"E1","v":""},{"c":"F1","v":""},{"c":"G1","v":""},{"c":"H1","v":""},{"c":"I1","v":""}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"شيت حساب ضريبة القيمة المضافة وتسوية الإقرار الضريبي لشركات المقاولات والتشييد","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":3,"h":56.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":"نموذج محاسبي متكامل لحساب ضريبة المخرجات على المستخلصات المعتمدة، تسوية ضريبة المدخلات على فواتير الموردين والمقاولين، واحتساب صافي الضريبة وفق متطلبات ZATCA و IFRS 15","bg":"#F1F5F9","fg":"#475569","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":28.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":""},{"c":"C4","v":""},{"c":"D4","v":""},{"c":"E4","v":""},{"c":"F4","v":""},{"c":"G4","v":""},{"c":"H4","v":""},{"c":"I4","v":""}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"إجمالي المستخلصات الخاضعة للضريبة","bg":"#EFF6FF","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"D5","v":"إجمالي ضريبة المخرجات المحصلة (15%)","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"F5","v":"إجمالي المشتريات المؤهلة للخصم","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","cs":2},{"skip":true},{"c":"H5","v":"ضريبة المدخلات المخصومة","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"I5","v":"صافي الضريبة المستحقة للهيئة (ZATCA)","bg":"#F0FDF4","fg":"#166534","b":true,"al":"center"}]},{"r":6,"h":46.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":4540500,"f":"='مستخلصات المبيعات والمخرجات'!I16","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"D6","v":681075,"f":"='مستخلصات المبيعات والمخرجات'!K16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F6","v":1269000,"f":"='مشتريات المشاريع والمدخلات'!I18","bg":"#FEF3C7","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H6","v":190350,"f":"='مشتريات المشاريع والمدخلات'!K18","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":490725,"f":"=D6 - H6","bg":"#F0FDF4","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"جدول تسوية وتفريغ إقرار ضريبة القيمة المضافة الربع سنوي وفق نموذج هيئة الزكاة والضريبة والجمارك (ZATCA Form)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"بند الإقرار الضريبي","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C9","v":"القيمة الأساسية قبل الضريبة (ريال)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D9","v":"التعديلات والاستقطاعات (ريال)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E9","v":"المبلغ الصافي الخاضع (ريال)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F9","v":"مبلغ ضريبة القيمة المضافة (15%)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G9","v":"الحالة والملاحظات الضريبية","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H9","v":""},{"c":"I9","v":""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":"1. المبيعات وإيرادات عقود المقاولات الخاضعة للنسبة الأساسية (15%)"},{"c":"C10","v":5045000,"f":"='مستخلصات المبيعات والمخرجات'!G16","al":"center","nf":"#,##0.00"},{"c":"D10","v":504500,"f":"='مستخلصات المبيعات والمخرجات'!H16","al":"center","nf":"#,##0.00"},{"c":"E10","v":4540500,"f":"=C10-D10","al":"center","nf":"#,##0.00"},{"c":"F10","v":681075,"f":"='مستخلصات المبيعات والمخرجات'!K16","al":"center","nf":"#,##0.00"},{"c":"G10","v":"مستخلصات معتمدة متوافقة مع الفوترة الإلكترونية"},{"c":"H10","v":""},{"c":"I10","v":""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"2. مبيعات خاضعة للنسبة الصفرية (عقود جهات دبلوماسية أو دولية)"},{"c":"C11","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":0,"f":"=C11-D11","al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"بموجب شهادات إعفاء ضريبي معتمدة"},{"c":"H11","v":""},{"c":"I11","v":""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"3. مبيعات معفاة من الضريبة (تأجير سكني داخل المجمعات)"},{"c":"C12","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":0,"f":"=C12-D12","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":"معفاة بنص اللائحة التنفيذية"},{"c":"H12","v":""},{"c":"I12","v":""}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"4. إجمالي ضريبة المخرجات المحصلة (المجموع 1 إلى 3)","bg":"#EFF6FF","fg":"#1E3A8A","b":true},{"c":"C13","v":5045000,"f":"=SUM(C10:C12)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":504500,"f":"=SUM(D10:D12)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":4540500,"f":"=SUM(E10:E12)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":681075,"f":"=SUM(F10:F12)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":"إجمالي التزام ضريبة المخرجات","bg":"#EFF6FF","fg":"#1E3A8A","b":true},{"c":"H13","v":""},{"c":"I13","v":""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":"5. مشتريات المواد الخام والمعدات الخاضعة للنسبة الأساسية (15%)"},{"c":"C14","v":1269000,"f":"='مشتريات المشاريع والمدخلات'!I18","al":"center","nf":"#,##0.00"},{"c":"D14","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":1269000,"f":"=C14-D14","al":"center","nf":"#,##0.00"},{"c":"F14","v":190350,"f":"='مشتريات المشاريع والمدخلات'!K18","al":"center","nf":"#,##0.00"},{"c":"G14","v":"فواتير ضريبية نظامية تحمل الرقم الضريبي للمورد"},{"c":"H14","v":""},{"c":"I14","v":""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":"6. خدمات مقاولي الباطن الخاضعة للنسبة الأساسية (15%)"},{"c":"C15","v":345000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":345000,"f":"=C15-D15","al":"center","nf":"#,##0.00"},{"c":"F15","v":51750,"f":"=E15*0.15","al":"center","nf":"#,##0.00"},{"c":"G15","v":"مقاولون مسجلون ومستخلصات مصنعيات معتمدة"},{"c":"H15","v":""},{"c":"I15","v":""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"7. الاستيراد الخاضع لضريبة القيمة المضافة المسددة بالجمارك"},{"c":"C16","v":120000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D16","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":120000,"f":"=C16-D16","al":"center","nf":"#,##0.00"},{"c":"F16","v":18000,"f":"=E16*0.15","al":"center","nf":"#,##0.00"},{"c":"G16","v":"وفق البيان الجمركي ورقم الإقرار الموحد"},{"c":"H16","v":""},{"c":"I16","v":""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":"8. إجمالي ضريبة المدخلات القابلة للخصم والاسترداد (المجموع 5 إلى 7)","bg":"#FEF3C7","fg":"#1E3A8A","b":true},{"c":"C17","v":1734000,"f":"=SUM(C14:C16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":0,"f":"=SUM(D14:D16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":1734000,"f":"=SUM(E14:E16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":260100,"f":"=SUM(F14:F16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":"إجمالي الرصيد الضريبي المخصوم","bg":"#FEF3C7","fg":"#1E3A8A","b":true},{"c":"H17","v":""},{"c":"I17","v":""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":"9. صافي ضريبة القيمة المضافة المستحقة للسداد للهيئة (4 - 8)","bg":"#F0FDF4","fg":"#166534","b":true},{"c":"C18","v":2806500,"f":"=E13-E17","bg":"#F0FDF4","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"D18","v":0,"in":true,"bg":"#F0FDF4","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":2806500,"f":"=C18","bg":"#F0FDF4","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":420975,"f":"=F13-F17","bg":"#F0FDF4","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":"سداد عبر نظام سداد (رمز الفاتورة 020)","bg":"#F0FDF4","fg":"#166534","b":true},{"c":"H18","v":""},{"c":"I18","v":""}]}]},{"name":"مستخلصات المبيعات والمخرجات","maxRow":16,"maxCol":14,"colWidths":[13.0,6.0,14.0,30.0,16.0,16.0,26.0,22.0,24.0,14.0,26.0,26.0,22.0,26.0],"rows":[{"r":1,"h":28.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":""},{"c":"C1","v":""},{"c":"D1","v":""},{"c":"E1","v":""},{"c":"F1","v":""},{"c":"G1","v":""},{"c":"H1","v":""},{"c":"I1","v":""},{"c":"J1","v":""},{"c":"K1","v":""},{"c":"L1","v":""},{"c":"M1","v":""},{"c":"N1","v":""}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"سجل فواتير ومستخلصات المبيعات المعتمدة وحساب ضريبة المخرجات (Output VAT Register)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"N2","v":""}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":"حساب الضريبة على قيمة الأعمال المعتمدة بعد تسوية استرداد الدفعة المقدمة وقبل خصم محجوز الضمان طبقاً للائحة التنفيذية لضريبة القيمة المضافة","bg":"#F1F5F9","fg":"#475569","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"N3","v":""}]},{"r":4,"h":28.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":""},{"c":"C4","v":""},{"c":"D4","v":""},{"c":"E4","v":""},{"c":"F4","v":""},{"c":"G4","v":""},{"c":"H4","v":""},{"c":"I4","v":""},{"c":"J4","v":""},{"c":"K4","v":""},{"c":"L4","v":""},{"c":"M4","v":""},{"c":"N4","v":""}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"كود المشروع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"اسم المشروع والعميل","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"رقم المستخلص","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"تاريخ الاعتماد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"قيمة الأعمال المنفذة (ريال)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"استرداد الدفعة المقدمة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"الوعاء الخاضع للضريبة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"نسبة الضريبة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"مبلغ ضريبة المخرجات (15%)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"إجمالي المستخلص بالضريبة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M5","v":"محجوز الضمان (10%)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N5","v":"صافي الدفعة النقدية للقبض","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":1,"in":true,"b":true,"al":"center"},{"c":"C6","v":"PRJ-RYD-01","al":"center"},{"c":"D6","v":"مشروع برج الأعمال التخصصي (الرياض)"},{"c":"E6","v":"IPC-004","al":"center"},{"c":"F6","v":"2026/10/01","al":"center"},{"c":"G6","v":850000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":85000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":765000,"f":"=G6-H6","al":"center","nf":"#,##0.00"},{"c":"J6","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K6","v":114750,"f":"=I6*J6","b":true,"al":"center","nf":"#,##0.00"},{"c":"L6","v":879750,"f":"=I6+K6","al":"center","nf":"#,##0.00"},{"c":"M6","v":85000,"f":"=G6*0.10","al":"center","nf":"#,##0.00"},{"c":"N6","v":794750,"f":"=L6-M6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":2,"in":true,"b":true,"al":"center"},{"c":"C7","v":"PRJ-JED-02","al":"center"},{"c":"D7","v":"مجمع الفلل السكنية - أبحر (جدة)"},{"c":"E7","v":"IPC-007","al":"center"},{"c":"F7","v":"2026/10/02","al":"center"},{"c":"G7","v":420000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":42000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":378000,"f":"=G7-H7","al":"center","nf":"#,##0.00"},{"c":"J7","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K7","v":56700,"f":"=I7*J7","b":true,"al":"center","nf":"#,##0.00"},{"c":"L7","v":434700,"f":"=I7+K7","al":"center","nf":"#,##0.00"},{"c":"M7","v":42000,"f":"=G7*0.10","al":"center","nf":"#,##0.00"},{"c":"N7","v":392700,"f":"=L7-M7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":3,"in":true,"b":true,"al":"center"},{"c":"C8","v":"PRJ-KHB-03","al":"center"},{"c":"D8","v":"إنشاء مستودعات لوجستية (الخبر)"},{"c":"E8","v":"IPC-003","al":"center"},{"c":"F8","v":"2026/10/03","al":"center"},{"c":"G8","v":680000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":68000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":612000,"f":"=G8-H8","al":"center","nf":"#,##0.00"},{"c":"J8","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K8","v":91800,"f":"=I8*J8","b":true,"al":"center","nf":"#,##0.00"},{"c":"L8","v":703800,"f":"=I8+K8","al":"center","nf":"#,##0.00"},{"c":"M8","v":68000,"f":"=G8*0.10","al":"center","nf":"#,##0.00"},{"c":"N8","v":635800,"f":"=L8-M8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":4,"in":true,"b":true,"al":"center"},{"c":"C9","v":"PRJ-RYD-04","al":"center"},{"c":"D9","v":"تشطيب مبنى إداري ومكاتب شركات"},{"c":"E9","v":"IPC-002","al":"center"},{"c":"F9","v":"2026/10/04","al":"center"},{"c":"G9","v":310000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":31000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":279000,"f":"=G9-H9","al":"center","nf":"#,##0.00"},{"c":"J9","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K9","v":41850,"f":"=I9*J9","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":320850,"f":"=I9+K9","al":"center","nf":"#,##0.00"},{"c":"M9","v":31000,"f":"=G9*0.10","al":"center","nf":"#,##0.00"},{"c":"N9","v":289850,"f":"=L9-M9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":5,"in":true,"b":true,"al":"center"},{"c":"C10","v":"PRJ-MAK-05","al":"center"},{"c":"D10","v":"أعمال تمديدات كهروميكانيكية وفندق"},{"c":"E10","v":"IPC-005","al":"center"},{"c":"F10","v":"2026/10/05","al":"center"},{"c":"G10","v":540000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":54000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":486000,"f":"=G10-H10","al":"center","nf":"#,##0.00"},{"c":"J10","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K10","v":72900,"f":"=I10*J10","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":558900,"f":"=I10+K10","al":"center","nf":"#,##0.00"},{"c":"M10","v":54000,"f":"=G10*0.10","al":"center","nf":"#,##0.00"},{"c":"N10","v":504900,"f":"=L10-M10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":6,"in":true,"b":true,"al":"center"},{"c":"C11","v":"PRJ-RYD-01","al":"center"},{"c":"D11","v":"مشروع برج الأعمال التخصصي (مستخلص 5)"},{"c":"E11","v":"IPC-005","al":"center"},{"c":"F11","v":"2026/10/06","al":"center"},{"c":"G11","v":920000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":92000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":828000,"f":"=G11-H11","al":"center","nf":"#,##0.00"},{"c":"J11","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K11","v":124200,"f":"=I11*J11","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":952200,"f":"=I11+K11","al":"center","nf":"#,##0.00"},{"c":"M11","v":92000,"f":"=G11*0.10","al":"center","nf":"#,##0.00"},{"c":"N11","v":860200,"f":"=L11-M11","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":7,"in":true,"b":true,"al":"center"},{"c":"C12","v":"PRJ-DMM-06","al":"center"},{"c":"D12","v":"تنفيذ أعمال شبكات إطفاء ومحطات"},{"c":"E12","v":"IPC-001","al":"center"},{"c":"F12","v":"2026/10/06","al":"center"},{"c":"G12","v":260000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":26000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":234000,"f":"=G12-H12","al":"center","nf":"#,##0.00"},{"c":"J12","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K12","v":35100,"f":"=I12*J12","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":269100,"f":"=I12+K12","al":"center","nf":"#,##0.00"},{"c":"M12","v":26000,"f":"=G12*0.10","al":"center","nf":"#,##0.00"},{"c":"N12","v":243100,"f":"=L12-M12","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":8,"in":true,"b":true,"al":"center"},{"c":"C13","v":"PRJ-JED-02","al":"center"},{"c":"D13","v":"مجمع الفلل السكنية (مستخلص 8)"},{"c":"E13","v":"IPC-008","al":"center"},{"c":"F13","v":"2026/10/07","al":"center"},{"c":"G13","v":390000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":39000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":351000,"f":"=G13-H13","al":"center","nf":"#,##0.00"},{"c":"J13","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K13","v":52650,"f":"=I13*J13","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":403650,"f":"=I13+K13","al":"center","nf":"#,##0.00"},{"c":"M13","v":39000,"f":"=G13*0.10","al":"center","nf":"#,##0.00"},{"c":"N13","v":364650,"f":"=L13-M13","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":9,"in":true,"b":true,"al":"center"},{"c":"C14","v":"PRJ-KHB-03","al":"center"},{"c":"D14","v":"إنشاء مستودعات لوجستية (مستخلص 4)"},{"c":"E14","v":"IPC-004","al":"center"},{"c":"F14","v":"2026/10/07","al":"center"},{"c":"G14","v":480000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":48000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":432000,"f":"=G14-H14","al":"center","nf":"#,##0.00"},{"c":"J14","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K14","v":64800,"f":"=I14*J14","b":true,"al":"center","nf":"#,##0.00"},{"c":"L14","v":496800,"f":"=I14+K14","al":"center","nf":"#,##0.00"},{"c":"M14","v":48000,"f":"=G14*0.10","al":"center","nf":"#,##0.00"},{"c":"N14","v":448800,"f":"=L14-M14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":10,"in":true,"b":true,"al":"center"},{"c":"C15","v":"PRJ-RYD-07","al":"center"},{"c":"D15","v":"أعمال ترميم وتطوير واجهات حجرية"},{"c":"E15","v":"IPC-002","al":"center"},{"c":"F15","v":"2026/10/08","al":"center"},{"c":"G15","v":195000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":19500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":175500,"f":"=G15-H15","al":"center","nf":"#,##0.00"},{"c":"J15","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K15","v":26325,"f":"=I15*J15","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":201825,"f":"=I15+K15","al":"center","nf":"#,##0.00"},{"c":"M15","v":19500,"f":"=G15*0.10","al":"center","nf":"#,##0.00"},{"c":"N15","v":182325,"f":"=L15-M15","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"الإجمالي العام لمستخلصات الفترة","bg":"#F1F5F9","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G16","v":5045000,"f":"=SUM(G6:G15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":504500,"f":"=SUM(H6:H15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":4540500,"f":"=SUM(I6:I15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":"15.0%","bg":"#F1F5F9","b":true,"al":"center"},{"c":"K16","v":681075,"f":"=SUM(K6:K15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"L16","v":5221575,"f":"=SUM(L6:L15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"M16","v":504500,"f":"=SUM(M6:M15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"N16","v":4717075,"f":"=SUM(N6:N15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"مشتريات المشاريع والمدخلات","maxRow":18,"maxCol":14,"colWidths":[13.0,6.0,14.0,30.0,26.0,20.0,16.0,28.0,26.0,14.0,24.0,26.0,24.0,26.0],"rows":[{"r":1,"h":28.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":""},{"c":"C1","v":""},{"c":"D1","v":""},{"c":"E1","v":""},{"c":"F1","v":""},{"c":"G1","v":""},{"c":"H1","v":""},{"c":"I1","v":""},{"c":"J1","v":""},{"c":"K1","v":""},{"c":"L1","v":""},{"c":"M1","v":""},{"c":"N1","v":""}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"سجل فواتير المشتريات وتكاليف المشاريع وحساب ضريبة المدخلات (Input VAT Register)","bg":"#1E293B","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":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""}]},{"r":4,"h":28.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":""},{"c":"C4","v":""},{"c":"D4","v":""},{"c":"E4","v":""},{"c":"F4","v":""},{"c":"G4","v":""},{"c":"H4","v":""},{"c":"I4","v":""},{"c":"J4","v":""},{"c":"K4","v":""},{"c":"L4","v":""},{"c":"M4","v":""},{"c":"N4","v":""}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"كود المشروع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"اسم المورد / مقاول الباطن","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الرقم الضريبي للمورد (15 رقم)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"رقم الفاتورة الضريبية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"تاريخ الفاتورة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"بيان المشتريات / الأعمال","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"المبلغ قبل الضريبة (ريال)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"نسبة الضريبة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"ضريبة المدخلات (15%)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"إجمالي الفاتورة شامل الضريبة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M5","v":"ضريبة الخصم والأرباح (1%)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N5","v":"صافي المستحق للمورد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":1,"in":true,"b":true,"al":"center"},{"c":"C6","v":"PRJ-RYD-01","al":"center"},{"c":"D6","v":"شركة حديد الراجحي والصلب"},{"c":"E6","v":"300189283700003","al":"center"},{"c":"F6","v":"INV-89102","al":"center"},{"c":"G6","v":"2026/10/01","al":"center"},{"c":"H6","v":"توريد 120 طن حديد تسليح أقطار متنوعة"},{"c":"I6","v":378000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K6","v":56700,"f":"=I6*J6","al":"center","nf":"#,##0.00"},{"c":"L6","v":434700,"f":"=I6+K6","b":true,"al":"center","nf":"#,##0.00"},{"c":"M6","v":3780,"f":"=I6*0.01","al":"center","nf":"#,##0.00"},{"c":"N6","v":430920,"f":"=L6-M6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":2,"in":true,"b":true,"al":"center"},{"c":"C7","v":"PRJ-RYD-01","al":"center"},{"c":"D7","v":"شركة الشرق للخرسانة الجاهزة"},{"c":"E7","v":"300298172600003","al":"center"},{"c":"F7","v":"INV-55214","al":"center"},{"c":"G7","v":"2026/10/02","al":"center"},{"c":"H7","v":"صب خرسانة مسلحة عيار 350 كجم (650 م3)"},{"c":"I7","v":156000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K7","v":23400,"f":"=I7*J7","al":"center","nf":"#,##0.00"},{"c":"L7","v":179400,"f":"=I7+K7","b":true,"al":"center","nf":"#,##0.00"},{"c":"M7","v":1560,"f":"=I7*0.01","al":"center","nf":"#,##0.00"},{"c":"N7","v":177840,"f":"=L7-M7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":3,"in":true,"b":true,"al":"center"},{"c":"C8","v":"PRJ-JED-02","al":"center"},{"c":"D8","v":"مصنع الخزف السعودي والسيراميك"},{"c":"E8","v":"300481927300003","al":"center"},{"c":"F8","v":"INV-11029","al":"center"},{"c":"G8","v":"2026/10/02","al":"center"},{"c":"H8","v":"توريد بورسلين وسيراميك أرضيات وحوائط"},{"c":"I8","v":84000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K8","v":12600,"f":"=I8*J8","al":"center","nf":"#,##0.00"},{"c":"L8","v":96600,"f":"=I8+K8","b":true,"al":"center","nf":"#,##0.00"},{"c":"M8","v":840,"f":"=I8*0.01","al":"center","nf":"#,##0.00"},{"c":"N8","v":95760,"f":"=L8-M8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":4,"in":true,"b":true,"al":"center"},{"c":"C9","v":"PRJ-KHB-03","al":"center"},{"c":"D9","v":"مؤسسة الأفق للمقاولات العامة"},{"c":"E9","v":"300891273600003","al":"center"},{"c":"F9","v":"SUB-0038","al":"center"},{"c":"G9","v":"2026/10/03","al":"center"},{"c":"H9","v":"مصنعيات نجارة وحدادة وصب هيكل خرساني"},{"c":"I9","v":95000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K9","v":14250,"f":"=I9*J9","al":"center","nf":"#,##0.00"},{"c":"L9","v":109250,"f":"=I9+K9","b":true,"al":"center","nf":"#,##0.00"},{"c":"M9","v":950,"f":"=I9*0.01","al":"center","nf":"#,##0.00"},{"c":"N9","v":108300,"f":"=L9-M9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":5,"in":true,"b":true,"al":"center"},{"c":"C10","v":"PRJ-RYD-04","al":"center"},{"c":"D10","v":"شركة دهانات الجزيرة التخصصية"},{"c":"E10","v":"300719283400003","al":"center"},{"c":"F10","v":"INV-77382","al":"center"},{"c":"G10","v":"2026/10/04","al":"center"},{"c":"H10","v":"توريد معجون وبويات داخلية وبرايمر"},{"c":"I10","v":42000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K10","v":6300,"f":"=I10*J10","al":"center","nf":"#,##0.00"},{"c":"L10","v":48300,"f":"=I10+K10","b":true,"al":"center","nf":"#,##0.00"},{"c":"M10","v":420,"f":"=I10*0.01","al":"center","nf":"#,##0.00"},{"c":"N10","v":47880,"f":"=L10-M10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":6,"in":true,"b":true,"al":"center"},{"c":"C11","v":"PRJ-MAK-05","al":"center"},{"c":"D11","v":"شركة الفنار للأسلاك والكابلات"},{"c":"E11","v":"300381920100003","al":"center"},{"c":"F11","v":"INV-99301","al":"center"},{"c":"G11","v":"2026/10/05","al":"center"},{"c":"H11","v":"توريد كابلات نحاس معزولة ولوحات توزيع"},{"c":"I11","v":118000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K11","v":17700,"f":"=I11*J11","al":"center","nf":"#,##0.00"},{"c":"L11","v":135700,"f":"=I11+K11","b":true,"al":"center","nf":"#,##0.00"},{"c":"M11","v":1180,"f":"=I11*0.01","al":"center","nf":"#,##0.00"},{"c":"N11","v":134520,"f":"=L11-M11","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":7,"in":true,"b":true,"al":"center"},{"c":"C12","v":"PRJ-RYD-01","al":"center"},{"c":"D12","v":"شركة الرافعات الحديثة للمعدات"},{"c":"E12","v":"300628192000003","al":"center"},{"c":"F12","v":"INV-44109","al":"center"},{"c":"G12","v":"2026/10/05","al":"center"},{"c":"H12","v":"تأجير مضخات خرسانة وأوناش برجية"},{"c":"I12","v":65000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K12","v":9750,"f":"=I12*J12","al":"center","nf":"#,##0.00"},{"c":"L12","v":74750,"f":"=I12+K12","b":true,"al":"center","nf":"#,##0.00"},{"c":"M12","v":650,"f":"=I12*0.01","al":"center","nf":"#,##0.00"},{"c":"N12","v":74100,"f":"=L12-M12","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":8,"in":true,"b":true,"al":"center"},{"c":"C13","v":"PRJ-DMM-06","al":"center"},{"c":"D13","v":"مؤسسة صمام الأمان لمكافحة الحريق"},{"c":"E13","v":"300918273400003","al":"center"},{"c":"F13","v":"INV-22910","al":"center"},{"c":"G13","v":"2026/10/06","al":"center"},{"c":"H13","v":"توريد محابس ومضخات ورشاشات مياه"},{"c":"I13","v":74000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K13","v":11100,"f":"=I13*J13","al":"center","nf":"#,##0.00"},{"c":"L13","v":85100,"f":"=I13+K13","b":true,"al":"center","nf":"#,##0.00"},{"c":"M13","v":740,"f":"=I13*0.01","al":"center","nf":"#,##0.00"},{"c":"N13","v":84360,"f":"=L13-M13","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":9,"in":true,"b":true,"al":"center"},{"c":"C14","v":"PRJ-JED-02","al":"center"},{"c":"D14","v":"شركة الأسمنت السعودية والجبس"},{"c":"E14","v":"300581920300003","al":"center"},{"c":"F14","v":"INV-33918","al":"center"},{"c":"G14","v":"2026/10/07","al":"center"},{"c":"H14","v":"توريد أسمنت بورتلاندي عادي ومقاوم"},{"c":"I14","v":58000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K14","v":8700,"f":"=I14*J14","al":"center","nf":"#,##0.00"},{"c":"L14","v":66700,"f":"=I14+K14","b":true,"al":"center","nf":"#,##0.00"},{"c":"M14","v":580,"f":"=I14*0.01","al":"center","nf":"#,##0.00"},{"c":"N14","v":66120,"f":"=L14-M14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":10,"in":true,"b":true,"al":"center"},{"c":"C15","v":"PRJ-KHB-03","al":"center"},{"c":"D15","v":"مؤسسة السقالات المعدنية الآمنة"},{"c":"E15","v":"300192837400003","al":"center"},{"c":"F15","v":"INV-66102","al":"center"},{"c":"G15","v":"2026/10/07","al":"center"},{"c":"H15","v":"تأجير شدات معدنية وسقالات متحركة"},{"c":"I15","v":38000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K15","v":5700,"f":"=I15*J15","al":"center","nf":"#,##0.00"},{"c":"L15","v":43700,"f":"=I15+K15","b":true,"al":"center","nf":"#,##0.00"},{"c":"M15","v":380,"f":"=I15*0.01","al":"center","nf":"#,##0.00"},{"c":"N15","v":43320,"f":"=L15-M15","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":11,"in":true,"b":true,"al":"center"},{"c":"C16","v":"PRJ-RYD-07","al":"center"},{"c":"D16","v":"مصنع الرياض للحجر والرخام الطبيعي"},{"c":"E16","v":"300827192800003","al":"center"},{"c":"F16","v":"INV-88190","al":"center"},{"c":"G16","v":"2026/10/08","al":"center"},{"c":"H16","v":"توريد وتركيب حجر واجهات ميكانيكي"},{"c":"I16","v":112000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K16","v":16800,"f":"=I16*J16","al":"center","nf":"#,##0.00"},{"c":"L16","v":128800,"f":"=I16+K16","b":true,"al":"center","nf":"#,##0.00"},{"c":"M16","v":1120,"f":"=I16*0.01","al":"center","nf":"#,##0.00"},{"c":"N16","v":127680,"f":"=L16-M16","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":12,"in":true,"b":true,"al":"center"},{"c":"C17","v":"PRJ-RYD-01","al":"center"},{"c":"D17","v":"مؤسسة العزل الحديث للمواد المائية"},{"c":"E17","v":"300472819000003","al":"center"},{"c":"F17","v":"INV-19283","al":"center"},{"c":"G17","v":"2026/10/08","al":"center"},{"c":"H17","v":"توريد لفائف بيتومين ومواد عزل أسطح"},{"c":"I17","v":49000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"K17","v":7350,"f":"=I17*J17","al":"center","nf":"#,##0.00"},{"c":"L17","v":56350,"f":"=I17+K17","b":true,"al":"center","nf":"#,##0.00"},{"c":"M17","v":490,"f":"=I17*0.01","al":"center","nf":"#,##0.00"},{"c":"N17","v":55860,"f":"=L17-M17","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":"الإجمالي العام لمشتريات ومدخلات الفترة","bg":"#F1F5F9","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I18","v":1269000,"f":"=SUM(I6:I17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J18","v":"15.0%","bg":"#F1F5F9","b":true,"al":"center"},{"c":"K18","v":190350,"f":"=SUM(K6:K17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"L18","v":1459350,"f":"=SUM(L6:L17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"M18","v":12690,"f":"=SUM(M6:M17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"N18","v":1446660,"f":"=SUM(N6:N17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"القيود المحاسبية للضريبة","maxRow":16,"maxCol":7,"colWidths":[13.0,12.0,28.0,28.0,20.0,20.0,40.0],"rows":[{"r":1,"h":28.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":""},{"c":"C1","v":""},{"c":"D1","v":""},{"c":"E1","v":""},{"c":"F1","v":""},{"c":"G1","v":""}]},{"r":2,"h":50.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"دليل القيود المحاسبية القياسية لضريبة القيمة المضافة لشركات المقاولات وفق معيار IFRS 15","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"رقم القيد","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C4","v":"الحساب المدين (من حـ/)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D4","v":"الحساب الدائن (إلى حـ/)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E4","v":"مدين (ريال)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F4","v":"دائن (ريال)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G4","v":"شرح وتوجيه القيد المحاسبي","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"JV-01","b":true,"al":"center"},{"c":"C5","v":"حـ/ العملاء - المالك (الصافي المستحق)","b":true},{"c":"D5","v":"","b":true},{"c":"E5","v":4878250,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":"إثبات استحقاق المستخلصات المعتمدة للفترة","b":true}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"JV-01","b":true,"al":"center"},{"c":"C6","v":"حـ/ العملاء - محجوز الضمان (10%)","b":true},{"c":"D6","v":"","b":true},{"c":"E6","v":512500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":"إثبات محتجز الضمان المستقطع من المقاول العام","b":true}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"JV-01","b":true,"al":"center"},{"c":"C7","v":"حـ/ الدفعات المقدمة من العملاء","b":true},{"c":"D7","v":"","b":true},{"c":"E7","v":512500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":"تسوية قسط استرداد الدفعة المقدمة","b":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"JV-01","al":"center"},{"c":"C8","v":""},{"c":"D8","v":"حـ/ إيرادات عقود المقاولات (IFRS 15)"},{"c":"E8","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":5125000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":"الاعتراف بالإيراد وفق نسبة الإنجاز المعتمدة"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"JV-01","al":"center"},{"c":"C9","v":""},{"c":"D9","v":"حـ/ أمانات ضريبة القيمة المضافة - مخرجات (15%)"},{"c":"E9","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":778250,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":"إثبات الالتزام الضريبي على المستخلصات المعتمدة"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":"JV-02","b":true,"al":"center"},{"c":"C10","v":"حـ/ تكاليف المشاريع - مواد خام وتوريدات","b":true},{"c":"D10","v":"","b":true},{"c":"E10","v":1269000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":"إثبات فواتير مشتريات المواد من الموردين","b":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"JV-02","b":true,"al":"center"},{"c":"C11","v":"حـ/ ضريبة القيمة المضافة - مدخلات قابلة للخصم","b":true},{"c":"D11","v":"","b":true},{"c":"E11","v":190350,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"إثبات الضريبة المسددة للموردين المؤهلة للاسترداد","b":true}]},{"r":12,"h":35.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"JV-02","al":"center"},{"c":"C12","v":""},{"c":"D12","v":"حـ/ الموردين ومقاولي الباطن"},{"c":"E12","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":1446660,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":"صافي الاستحقاق للموردين بعد خصم الأرباح التجارية"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"JV-02","al":"center"},{"c":"C13","v":""},{"c":"D13","v":"حـ/ مصلحة الضرائب - ضريبة الخصم والأرباح (1%)"},{"c":"E13","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":12690,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":"استقطاع ضريبة الخصم والتحصيل من المنبع"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":"JV-03","b":true,"al":"center"},{"c":"C14","v":"حـ/ أمانات ضريبة القيمة المضافة - مخرجات (إقفال)","b":true},{"c":"D14","v":"","b":true},{"c":"E14","v":778250,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":"إقفال رصيد ضريبة المخرجات عند تسوية الإقرار","b":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":"JV-03","al":"center"},{"c":"C15","v":""},{"c":"D15","v":"حـ/ ضريبة القيمة المضافة - مدخلات (إقفال)"},{"c":"E15","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":190350,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":"مقاصة ضريبة المدخلات مع ضريبة المخرجات"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"JV-03","al":"center"},{"c":"C16","v":""},{"c":"D16","v":"حـ/ البنك - سداد إقرار ZATCA النهائي"},{"c":"E16","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":587900,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":"سداد صافي الضريبة المستحقة عبر نظام سداد"}]}]}]}