{"slug":"contracting-general-journal-trial-balance","sheets":[{"name":"قيود اليومية العامة","maxRow":25,"maxCol":11,"colWidths":[16.0,15.0,15.0,26.0,15.0,34.0,60.0,22.0,22.0,18.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"دفتر قيود اليومية العامة لشركات المقاولات والتشييد (General Journal)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"نظام القيد المزدوج المحاسبي المربوط آلياً بمراكز تكلفة المشاريع وميزان المراجعة وفق معيار IFRS 15 والأنظمة المحاسبية المعتمدة","fg":"#475569","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":52.0,"cells":[{"c":"A3","v":"إجمالي حركات المدين المسجلة (ريال): =SUM(H6:H25)","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"إجمالي حركات الدائن المسجلة (ريال): =SUM(I6:I25)","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G3","v":"فرق التوازن المحاسبي (Balance Diff): =H3-E3","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J3","v":"حالة اليومية العامة: =IF(ABS(I3)<0.01, \"🟢 متزنة تماماً\", \"🔴 غير متزنة\")","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"سجل القيود المحاسبية للمشروعات (العمليات الإجرائية والتشغيلية)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"رقم القيد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"التاريخ","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"رقم السند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"مركز التكلفة (المشروع)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"رقم الحساب","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"اسم الحساب المحاسبي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"شرح وبيان القيد المحاسبي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"مدين (Debit)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"دائن (Credit)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"حالة القيد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"المستند المؤيد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"JV-001","fg":"#1E293B","al":"center"},{"c":"B6","v":"2026-10-01","fg":"#1E293B","al":"center"},{"c":"C6","v":"RV-101","fg":"#1E293B","al":"center"},{"c":"D6","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E6","v":"10101","fg":"#1E293B","al":"center"},{"c":"F6","v":"البنك الأهلي التجاري - حساب جاري","fg":"#1E293B"},{"c":"G6","v":"استلام دفعة مقدمة عن مشروع برج الصحافة السكني","fg":"#1E293B"},{"c":"H6","v":500000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I6","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J6","v":"مدين","f":"=IF(H6=I6,\"متزن\",IF(H6>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K6","v":"سند قبض بنكي","fg":"#1E293B"}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":"JV-001","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"2026-10-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C7","v":"RV-101","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D7","v":"PRJ-01 برج الصحافة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E7","v":"20301","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F7","v":"عملاء - دفعات مقدمة (التزام عقد)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G7","v":"إثبات الدفعة المقدمة المستلمة كالتزام تعاقدي (IFRS 15)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H7","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I7","v":500000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"J7","v":"دائن","f":"=IF(H7=I7,\"متزن\",IF(H7>0,\"مدين\",\"دائن\"))","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"K7","v":"إشعار تحويل","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":"JV-002","fg":"#1E293B","al":"center"},{"c":"B8","v":"2026-10-02","fg":"#1E293B","al":"center"},{"c":"C8","v":"PV-205","fg":"#1E293B","al":"center"},{"c":"D8","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E8","v":"10401","fg":"#1E293B","al":"center"},{"c":"F8","v":"مخزون مواد التشييد - حديد تسليح","fg":"#1E293B"},{"c":"G8","v":"شراء 40 طن حديد سابك لموقع برج الصحافة","fg":"#1E293B"},{"c":"H8","v":112000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I8","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J8","v":"مدين","f":"=IF(H8=I8,\"متزن\",IF(H8>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K8","v":"فاتورة ضريبية 882","fg":"#1E293B"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":"JV-002","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"2026-10-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C9","v":"PV-205","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D9","v":"PRJ-01 برج الصحافة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E9","v":"10501","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F9","v":"ضريبة القيمة المضافة المدخلات (15%)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G9","v":"ضريبة مشتريات حديد التسليح","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H9","v":16800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I9","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"J9","v":"مدين","f":"=IF(H9=I9,\"متزن\",IF(H9>0,\"مدين\",\"دائن\"))","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"K9","v":"فاتورة ضريبية 882","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":"JV-002","fg":"#1E293B","al":"center"},{"c":"B10","v":"2026-10-02","fg":"#1E293B","al":"center"},{"c":"C10","v":"PV-205","fg":"#1E293B","al":"center"},{"c":"D10","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E10","v":"20101","fg":"#1E293B","al":"center"},{"c":"F10","v":"موردون - شركة حديد الراجحي","fg":"#1E293B"},{"c":"G10","v":"استحقاق فاتورة توريد حديد تسليح","fg":"#1E293B"},{"c":"H10","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I10","v":128800,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J10","v":"دائن","f":"=IF(H10=I10,\"متزن\",IF(H10>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K10","v":"أمر شراء PO-41","fg":"#1E293B"}]},{"r":11,"h":35.0,"cells":[{"c":"A11","v":"JV-003","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"2026-10-03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C11","v":"PV-206","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D11","v":"PRJ-01 برج الصحافة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E11","v":"50101","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F11","v":"تكاليف مشاريع - خرسانة جاهزة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G11","v":"صب قواعد مسلحة 250 م3 خرسانة مقاومة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H11","v":62500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I11","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"J11","v":"مدين","f":"=IF(H11=I11,\"متزن\",IF(H11>0,\"مدين\",\"دائن\"))","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"K11","v":"إشعارات استلام موقعية","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":12,"h":35.0,"cells":[{"c":"A12","v":"JV-003","fg":"#1E293B","al":"center"},{"c":"B12","v":"2026-10-03","fg":"#1E293B","al":"center"},{"c":"C12","v":"PV-206","fg":"#1E293B","al":"center"},{"c":"D12","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E12","v":"10501","fg":"#1E293B","al":"center"},{"c":"F12","v":"ضريبة القيمة المضافة المدخلات (15%)","fg":"#1E293B"},{"c":"G12","v":"ضريبة توريد خرسانة جاهزة","fg":"#1E293B"},{"c":"H12","v":9375,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I12","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J12","v":"مدين","f":"=IF(H12=I12,\"متزن\",IF(H12>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K12","v":"فاتورة شركة الخرسانة","fg":"#1E293B"}]},{"r":13,"h":35.0,"cells":[{"c":"A13","v":"JV-003","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"2026-10-03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C13","v":"PV-206","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D13","v":"PRJ-01 برج الصحافة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E13","v":"20102","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F13","v":"موردون - شركة الخرسانة المتحدة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G13","v":"استحقاق توريد خرسانة صب القواعد","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H13","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I13","v":71875,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"J13","v":"دائن","f":"=IF(H13=I13,\"متزن\",IF(H13>0,\"مدين\",\"دائن\"))","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"K13","v":"بونات الصب","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":14,"h":35.0,"cells":[{"c":"A14","v":"JV-004","fg":"#1E293B","al":"center"},{"c":"B14","v":"2026-10-04","fg":"#1E293B","al":"center"},{"c":"C14","v":"PV-207","fg":"#1E293B","al":"center"},{"c":"D14","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E14","v":"50201","fg":"#1E293B","al":"center"},{"c":"F14","v":"تكاليف مشاريع - مقاولو باطن مصنعيات","fg":"#1E293B"},{"c":"G14","v":"مستخلص مقاول باطن نجارة وحدادة خرسانات رقم 01","fg":"#1E293B"},{"c":"H14","v":45000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I14","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J14","v":"مدين","f":"=IF(H14=I14,\"متزن\",IF(H14>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K14","v":"مستخلص باطن IPC-01","fg":"#1E293B"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":"JV-004","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"2026-10-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C15","v":"PV-207","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D15","v":"PRJ-01 برج الصحافة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E15","v":"20202","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F15","v":"تأمينات ومحجوزات ضمان مقاولي باطن (10%)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G15","v":"حجز نسبة 10% ضمان أعمال الهيكل الخرساني","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H15","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I15","v":4500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"J15","v":"دائن","f":"=IF(H15=I15,\"متزن\",IF(H15>0,\"مدين\",\"دائن\"))","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"K15","v":"عقد مقاول باطن","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":"JV-004","fg":"#1E293B","al":"center"},{"c":"B16","v":"2026-10-04","fg":"#1E293B","al":"center"},{"c":"C16","v":"PV-207","fg":"#1E293B","al":"center"},{"c":"D16","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E16","v":"20201","fg":"#1E293B","al":"center"},{"c":"F16","v":"مقاولون من الباطن - مؤسسة الإتقان","fg":"#1E293B"},{"c":"G16","v":"صافي مستحق مستخلص مقاول الباطن بعد حجز الضمان","fg":"#1E293B"},{"c":"H16","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I16","v":40500,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J16","v":"دائن","f":"=IF(H16=I16,\"متزن\",IF(H16>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K16","v":"أمر صرف","fg":"#1E293B"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":"JV-005","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"2026-10-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C17","v":"PV-208","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D17","v":"PRJ-01 برج الصحافة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E17","v":"50301","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F17","v":"تكاليف مشاريع - أجور عمالة موقعية ومكافآت","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G17","v":"مسير رواتب وأجور العمالة والمهندسين بالموقع لشهر سبتمبر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H17","v":38000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I17","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"J17","v":"مدين","f":"=IF(H17=I17,\"متزن\",IF(H17>0,\"مدين\",\"دائن\"))","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"K17","v":"مسير رواتب معتمد","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"JV-005","fg":"#1E293B","al":"center"},{"c":"B18","v":"2026-10-05","fg":"#1E293B","al":"center"},{"c":"C18","v":"PV-208","fg":"#1E293B","al":"center"},{"c":"D18","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E18","v":"20401","fg":"#1E293B","al":"center"},{"c":"F18","v":"مخصص مكافأة نهاية الخدمة والتأمينات (GOSI)","fg":"#1E293B"},{"c":"G18","v":"استقطاع حصة التأمينات ومخصص نهاية الخدمة","fg":"#1E293B"},{"c":"H18","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I18","v":3800,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J18","v":"دائن","f":"=IF(H18=I18,\"متزن\",IF(H18>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K18","v":"سجل التأمينات GOSI","fg":"#1E293B"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":"JV-005","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B19","v":"2026-10-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C19","v":"PV-208","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D19","v":"PRJ-01 برج الصحافة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E19","v":"10101","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F19","v":"البنك الأهلي التجاري - حساب جاري","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G19","v":"تحويل رواتب العمالة والموظفين عبر نظام حماية الأجور WPS","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H19","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I19","v":34200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"J19","v":"دائن","f":"=IF(H19=I19,\"متزن\",IF(H19>0,\"مدين\",\"دائن\"))","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"K19","v":"ملف WPS بنكي","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":20,"h":35.0,"cells":[{"c":"A20","v":"JV-006","fg":"#1E293B","al":"center"},{"c":"B20","v":"2026-10-06","fg":"#1E293B","al":"center"},{"c":"C20","v":"INV-301","fg":"#1E293B","al":"center"},{"c":"D20","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E20","v":"10201","fg":"#1E293B","al":"center"},{"c":"F20","v":"عملاء - شركة التطوير العقاري المالكة","fg":"#1E293B"},{"c":"G20","v":"إصدار مستخلص المالك الجاري رقم 01 المعتمد","fg":"#1E293B"},{"c":"H20","v":322000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I20","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J20","v":"مدين","f":"=IF(H20=I20,\"متزن\",IF(H20>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K20","v":"مستخلص معتمد IPC-01","fg":"#1E293B"}]},{"r":21,"h":35.0,"cells":[{"c":"A21","v":"JV-006","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B21","v":"2026-10-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C21","v":"INV-301","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D21","v":"PRJ-01 برج الصحافة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E21","v":"20301","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F21","v":"عملاء - دفعات مقدمة (استرداد جزئي 10%)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G21","v":"استرداد جزء من الدفعة المقدمة من المستخلص الأول","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H21","v":28000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I21","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"J21","v":"مدين","f":"=IF(H21=I21,\"متزن\",IF(H21>0,\"مدين\",\"دائن\"))","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"K21","v":"جدول استرداد الدفعة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":22,"h":35.0,"cells":[{"c":"A22","v":"JV-006","fg":"#1E293B","al":"center"},{"c":"B22","v":"2026-10-06","fg":"#1E293B","al":"center"},{"c":"C22","v":"INV-301","fg":"#1E293B","al":"center"},{"c":"D22","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E22","v":"40101","fg":"#1E293B","al":"center"},{"c":"F22","v":"إيرادات عقود المقاولات المنجزة (IFRS 15)","fg":"#1E293B"},{"c":"G22","v":"إثبات الإيراد المحقق عن أعمال الخرسانات","fg":"#1E293B"},{"c":"H22","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I22","v":280000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J22","v":"دائن","f":"=IF(H22=I22,\"متزن\",IF(H22>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K22","v":"شهادة الإنجاز الموقعي","fg":"#1E293B"}]},{"r":23,"h":35.0,"cells":[{"c":"A23","v":"JV-006","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B23","v":"2026-10-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C23","v":"INV-301","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D23","v":"PRJ-01 برج الصحافة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E23","v":"20501","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F23","v":"ضريبة القيمة المضافة المخرجات (15%)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G23","v":"ضريبة القيمة المضافة المستحقة على المستخلص","bg":"#F8FAFC","fg":"#1E293B"},{"c":"H23","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I23","v":42000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"J23","v":"دائن","f":"=IF(H23=I23,\"متزن\",IF(H23>0,\"مدين\",\"دائن\"))","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"K23","v":"فاتورة ضريبية ZATCA","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":24,"h":35.0,"cells":[{"c":"A24","v":"JV-006","fg":"#1E293B","al":"center"},{"c":"B24","v":"2026-10-06","fg":"#1E293B","al":"center"},{"c":"C24","v":"INV-301","fg":"#1E293B","al":"center"},{"c":"D24","v":"PRJ-01 برج الصحافة","fg":"#1E293B"},{"c":"E24","v":"10301","fg":"#1E293B","al":"center"},{"c":"F24","v":"محجوزات ضمان لدى العملاء (Retention 10%)","fg":"#1E293B"},{"c":"G24","v":"إثبات نسبة 10% محجوز ضمان محتجزة لدى المالك","fg":"#1E293B"},{"c":"H24","v":28000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"I24","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"J24","v":"مدين","f":"=IF(H24=I24,\"متزن\",IF(H24>0,\"مدين\",\"دائن\"))","fg":"#1E293B","al":"center"},{"c":"K24","v":"شروط عقد المقاولة","fg":"#1E293B"}]},{"r":25,"h":42.0,"cells":[{"c":"A25","v":"إجمالي الحركات المحاسبية لليومية العامة (Grand Total):","bg":"#E2E8F0","b":true,"al":"left","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H25","v":1161675,"f":"=SUM(H6:H24)","bg":"#E2E8F0","b":true,"nf":"#,##0.00"},{"c":"I25","v":1105675,"f":"=SUM(I6:I24)","bg":"#E2E8F0","b":true,"nf":"#,##0.00"},{"c":"J25","v":"🔴 غير متزن","f":"=IF(ABS(H25-I25)<0.01,\"🟢 متزن تماماً\",\"🔴 غير متزن\")","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"K25","v":"","bg":"#E2E8F0"}]}]},{"name":"ميزان المراجعة","maxRow":22,"maxCol":9,"colWidths":[15.0,38.0,22.0,20.0,20.0,20.0,20.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"ميزان المراجعة العام بالمجاميع والأرصدة لشركات المقاولات (Trial Balance)","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":"يستخرج آلياً حركة الحسابات من دفتر اليومية العامة ويحسب الأرصدة الختامية وحالة التوازن وفق الدليل المحاسبي الموحد","fg":"#475569","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"بيانات الحساب المالي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"رصيد أول المدة (Opening Balance)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"F3","v":"حركة الفترة من اليومية (Movement)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"H3","v":"رصيد آخر المدة (Closing Balance)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"رقم الحساب","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم الحساب المالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"تصنيف الحساب","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مدين أول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"دائن أول","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"مجموع المدين","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"مجموع الدائن","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"مدين ختامي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"دائن ختامي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":"10101","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B5","v":"البنك الأهلي التجاري - حساب جاري","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C5","v":"أصول متداولة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D5","v":250000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"E5","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"F5","v":500000,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A5)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"G5","v":34200,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A5)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H5","v":715800,"f":"=IF((D5+F5)>=(E5+G5), (D5+F5)-(E5+G5), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I5","v":0,"f":"=IF((E5+G5)>(D5+F5), (E5+G5)-(D5+F5), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"10201","fg":"#1E293B","al":"center"},{"c":"B6","v":"عملاء - شركة التطوير العقاري المالكة","fg":"#1E293B"},{"c":"C6","v":"أصول متداولة","fg":"#1E293B"},{"c":"D6","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"E6","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"F6","v":322000,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A6)","fg":"#1E293B","nf":"#,##0.00"},{"c":"G6","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A6)","fg":"#1E293B","nf":"#,##0.00"},{"c":"H6","v":322000,"f":"=IF((D6+F6)>=(E6+G6), (D6+F6)-(E6+G6), 0)","fg":"#1E293B","nf":"#,##0.00"},{"c":"I6","v":0,"f":"=IF((E6+G6)>(D6+F6), (E6+G6)-(D6+F6), 0)","fg":"#1E293B","nf":"#,##0.00"}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":"10301","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"محجوزات ضمان لدى العملاء (Retention)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C7","v":"أصول غير متداولة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"E7","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"F7","v":28000,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A7)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"G7","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A7)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H7","v":28000,"f":"=IF((D7+F7)>=(E7+G7), (D7+F7)-(E7+G7), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I7","v":0,"f":"=IF((E7+G7)>(D7+F7), (E7+G7)-(D7+F7), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":"10401","fg":"#1E293B","al":"center"},{"c":"B8","v":"مخزون مواد التشييد - حديد تسليح","fg":"#1E293B"},{"c":"C8","v":"أصول متداولة","fg":"#1E293B"},{"c":"D8","v":50000,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"E8","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"F8","v":112000,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A8)","fg":"#1E293B","nf":"#,##0.00"},{"c":"G8","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A8)","fg":"#1E293B","nf":"#,##0.00"},{"c":"H8","v":162000,"f":"=IF((D8+F8)>=(E8+G8), (D8+F8)-(E8+G8), 0)","fg":"#1E293B","nf":"#,##0.00"},{"c":"I8","v":0,"f":"=IF((E8+G8)>(D8+F8), (E8+G8)-(D8+F8), 0)","fg":"#1E293B","nf":"#,##0.00"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":"10501","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"ضريبة القيمة المضافة المدخلات (15%)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C9","v":"أصول متداولة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D9","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"E9","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"F9","v":26175,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A9)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"G9","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A9)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H9","v":26175,"f":"=IF((D9+F9)>=(E9+G9), (D9+F9)-(E9+G9), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I9","v":0,"f":"=IF((E9+G9)>(D9+F9), (E9+G9)-(D9+F9), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":"20101","fg":"#1E293B","al":"center"},{"c":"B10","v":"موردون - شركة حديد الراجحي","fg":"#1E293B"},{"c":"C10","v":"التزامات متداولة","fg":"#1E293B"},{"c":"D10","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"E10","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"F10","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A10)","fg":"#1E293B","nf":"#,##0.00"},{"c":"G10","v":128800,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A10)","fg":"#1E293B","nf":"#,##0.00"},{"c":"H10","v":0,"f":"=IF((D10+F10)>=(E10+G10), (D10+F10)-(E10+G10), 0)","fg":"#1E293B","nf":"#,##0.00"},{"c":"I10","v":128800,"f":"=IF((E10+G10)>(D10+F10), (E10+G10)-(D10+F10), 0)","fg":"#1E293B","nf":"#,##0.00"}]},{"r":11,"h":35.0,"cells":[{"c":"A11","v":"20102","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"موردون - شركة الخرسانة المتحدة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C11","v":"التزامات متداولة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"E11","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"F11","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A11)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"G11","v":71875,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A11)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H11","v":0,"f":"=IF((D11+F11)>=(E11+G11), (D11+F11)-(E11+G11), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I11","v":71875,"f":"=IF((E11+G11)>(D11+F11), (E11+G11)-(D11+F11), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"}]},{"r":12,"h":35.0,"cells":[{"c":"A12","v":"20201","fg":"#1E293B","al":"center"},{"c":"B12","v":"مقاولون من الباطن - مؤسسة الإتقان","fg":"#1E293B"},{"c":"C12","v":"التزامات متداولة","fg":"#1E293B"},{"c":"D12","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"E12","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"F12","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A12)","fg":"#1E293B","nf":"#,##0.00"},{"c":"G12","v":40500,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A12)","fg":"#1E293B","nf":"#,##0.00"},{"c":"H12","v":0,"f":"=IF((D12+F12)>=(E12+G12), (D12+F12)-(E12+G12), 0)","fg":"#1E293B","nf":"#,##0.00"},{"c":"I12","v":40500,"f":"=IF((E12+G12)>(D12+F12), (E12+G12)-(D12+F12), 0)","fg":"#1E293B","nf":"#,##0.00"}]},{"r":13,"h":35.0,"cells":[{"c":"A13","v":"20202","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"تأمينات ومحجوزات ضمان مقاولي باطن","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C13","v":"التزامات متداولة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"E13","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"F13","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A13)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"G13","v":4500,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A13)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H13","v":0,"f":"=IF((D13+F13)>=(E13+G13), (D13+F13)-(E13+G13), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I13","v":4500,"f":"=IF((E13+G13)>(D13+F13), (E13+G13)-(D13+F13), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"}]},{"r":14,"h":35.0,"cells":[{"c":"A14","v":"20301","fg":"#1E293B","al":"center"},{"c":"B14","v":"عملاء - دفعات مقدمة (التزام عقد)","fg":"#1E293B"},{"c":"C14","v":"التزامات متداولة","fg":"#1E293B"},{"c":"D14","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"E14","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"F14","v":28000,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A14)","fg":"#1E293B","nf":"#,##0.00"},{"c":"G14","v":500000,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A14)","fg":"#1E293B","nf":"#,##0.00"},{"c":"H14","v":0,"f":"=IF((D14+F14)>=(E14+G14), (D14+F14)-(E14+G14), 0)","fg":"#1E293B","nf":"#,##0.00"},{"c":"I14","v":472000,"f":"=IF((E14+G14)>(D14+F14), (E14+G14)-(D14+F14), 0)","fg":"#1E293B","nf":"#,##0.00"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":"20401","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"مخصص مكافأة نهاية الخدمة والتأمينات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C15","v":"التزامات غير متداولة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D15","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"E15","v":80000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"F15","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A15)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"G15","v":3800,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A15)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H15","v":0,"f":"=IF((D15+F15)>=(E15+G15), (D15+F15)-(E15+G15), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I15","v":83800,"f":"=IF((E15+G15)>(D15+F15), (E15+G15)-(D15+F15), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":"20501","fg":"#1E293B","al":"center"},{"c":"B16","v":"ضريبة القيمة المضافة المخرجات (15%)","fg":"#1E293B"},{"c":"C16","v":"التزامات متداولة","fg":"#1E293B"},{"c":"D16","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"E16","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"F16","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A16)","fg":"#1E293B","nf":"#,##0.00"},{"c":"G16","v":42000,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A16)","fg":"#1E293B","nf":"#,##0.00"},{"c":"H16","v":0,"f":"=IF((D16+F16)>=(E16+G16), (D16+F16)-(E16+G16), 0)","fg":"#1E293B","nf":"#,##0.00"},{"c":"I16","v":42000,"f":"=IF((E16+G16)>(D16+F16), (E16+G16)-(D16+F16), 0)","fg":"#1E293B","nf":"#,##0.00"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":"30101","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"رأس مال الشركة المدفوع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C17","v":"حقوق ملكية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D17","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"E17","v":220000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"F17","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A17)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"G17","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A17)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H17","v":0,"f":"=IF((D17+F17)>=(E17+G17), (D17+F17)-(E17+G17), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I17","v":220000,"f":"=IF((E17+G17)>(D17+F17), (E17+G17)-(D17+F17), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":"40101","fg":"#1E293B","al":"center"},{"c":"B18","v":"إيرادات عقود المقاولات المنجزة","fg":"#1E293B"},{"c":"C18","v":"إيرادات النشاط","fg":"#1E293B"},{"c":"D18","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"E18","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"F18","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A18)","fg":"#1E293B","nf":"#,##0.00"},{"c":"G18","v":280000,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A18)","fg":"#1E293B","nf":"#,##0.00"},{"c":"H18","v":0,"f":"=IF((D18+F18)>=(E18+G18), (D18+F18)-(E18+G18), 0)","fg":"#1E293B","nf":"#,##0.00"},{"c":"I18","v":280000,"f":"=IF((E18+G18)>(D18+F18), (E18+G18)-(D18+F18), 0)","fg":"#1E293B","nf":"#,##0.00"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":"50101","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B19","v":"تكاليف مشاريع - خرسانة جاهزة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C19","v":"تكاليف مباشرة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D19","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"E19","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"F19","v":62500,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A19)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"G19","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A19)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H19","v":62500,"f":"=IF((D19+F19)>=(E19+G19), (D19+F19)-(E19+G19), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I19","v":0,"f":"=IF((E19+G19)>(D19+F19), (E19+G19)-(D19+F19), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"}]},{"r":20,"h":35.0,"cells":[{"c":"A20","v":"50201","fg":"#1E293B","al":"center"},{"c":"B20","v":"تكاليف مشاريع - مقاولو باطن مصنعيات","fg":"#1E293B"},{"c":"C20","v":"تكاليف مباشرة","fg":"#1E293B"},{"c":"D20","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"E20","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00"},{"c":"F20","v":45000,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A20)","fg":"#1E293B","nf":"#,##0.00"},{"c":"G20","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A20)","fg":"#1E293B","nf":"#,##0.00"},{"c":"H20","v":45000,"f":"=IF((D20+F20)>=(E20+G20), (D20+F20)-(E20+G20), 0)","fg":"#1E293B","nf":"#,##0.00"},{"c":"I20","v":0,"f":"=IF((E20+G20)>(D20+F20), (E20+G20)-(D20+F20), 0)","fg":"#1E293B","nf":"#,##0.00"}]},{"r":21,"h":35.0,"cells":[{"c":"A21","v":"50301","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B21","v":"تكاليف مشاريع - أجور عمالة موقعية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C21","v":"تكاليف مباشرة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D21","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"E21","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"F21","v":38000,"f":"=SUMIFS('قيود اليومية العامة'!$H$6:$H$50, 'قيود اليومية العامة'!$E$6:$E$50, A21)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"G21","v":0,"f":"=SUMIFS('قيود اليومية العامة'!$I$6:$I$50, 'قيود اليومية العامة'!$E$6:$E$50, A21)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"H21","v":38000,"f":"=IF((D21+F21)>=(E21+G21), (D21+F21)-(E21+G21), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"},{"c":"I21","v":0,"f":"=IF((E21+G21)>(D21+F21), (E21+G21)-(D21+F21), 0)","bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00"}]},{"r":22,"h":42.0,"cells":[{"c":"A22","v":"إجمالي ميزان المراجعة (Trial Balance Total):","bg":"#E2E8F0","b":true,"al":"left","cs":3},{"skip":true},{"skip":true},{"c":"D22","v":300000,"f":"=SUM(D5:D21)","bg":"#E2E8F0","b":true,"nf":"#,##0.00"},{"c":"E22","v":300000,"f":"=SUM(E5:E21)","bg":"#E2E8F0","b":true,"nf":"#,##0.00"},{"c":"F22","v":1161675,"f":"=SUM(F5:F21)","bg":"#E2E8F0","b":true,"nf":"#,##0.00"},{"c":"G22","v":1105675,"f":"=SUM(G5:G21)","bg":"#E2E8F0","b":true,"nf":"#,##0.00"},{"c":"H22","v":1399475,"f":"=SUM(H5:H21)","bg":"#E2E8F0","b":true,"nf":"#,##0.00"},{"c":"I22","v":1343475,"f":"=SUM(I5:I21)","bg":"#E2E8F0","b":true,"nf":"#,##0.00"}]}]}]}