{"slug":"project-cost-accounting-centers","sheets":[{"name":"لوحة_مراقبة_تكاليف_المشروع","maxRow":15,"maxCol":7,"colWidths":[14.0,38.0,24.0,24.0,24.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة مراقبة ومحاسبة تكاليف المشروعات ومراكز التكلفة (Project Cost Accounting)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"مشروع: إنشاء برج الأعمال الفندقي | مقارنة التكاليف الفعلية بالموازنة التقديرية وتحليل الانحرافات وفق معيار IFRS 15","bg":"#1E40AF","fg":"#E2E8F0","al":"center","cs":7},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"القيمة التعاقدية للمشروع","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"الموازنة التقديرية للتكاليف (Budget)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"التكاليف الفعلية المنصرفة لتاريخه","bg":"#FEF3C7","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"مجمل الربح التقديري","bg":"#ECFDF5","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":14500000,"bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":12850000,"f":"=C15","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E5","v":12220000,"f":"=D15","bg":"#FEF3C7","fg":"#92400E","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"G5","v":0.113793,"f":"=(A5-C5)/A5","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"إجمالي قيمة أمر الإسناد والعقد","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"التكلفة المخططة لإنجاز المشروع","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"إجمالي المنصرف من واقع القيود المحاسبية","bg":"#FEF3C7","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"هامش الربح التعاقدي المستهدف","bg":"#ECFDF5","fg":"#64748B","al":"center"}]},{"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":""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود المركز","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"عنصر التكلفة المباشرة وغير المباشرة (Cost Element)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الموازنة المعتمدة (Budget)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"التكلفة الفعلية المنصرفة (Actual)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"انحراف التكلفة (Variance)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"نسبة الاستنفاد من الموازنة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"مؤشر ضبط التكلفة والرقابة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"CC-101","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B9","v":"المواد والتوريدات الإنشائية (Raw Materials)","fg":"#1E293B"},{"c":"C9","v":4650000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":4420000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":230000,"f":"=C9-D9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":0.950538,"f":"=D9/C9","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G9","v":"وفر بالموازنة","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"CC-102","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B10","v":"أجور العمالة المباشرة والمصنعيات (Direct Labor)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":2100000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D10","v":2185000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":-85000,"f":"=C10-D10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":1.040476,"f":"=D10/C10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G10","v":"تجاوز طفيف","bg":"#FFF1F2","fg":"#991B1B","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"CC-103","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B11","v":"مقاولو الباطن التخصصيون (Subcontractors)","fg":"#1E293B"},{"c":"C11","v":3850000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":3620000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":230000,"f":"=C11-D11","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":0.94026,"f":"=D11/C11","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G11","v":"ضمن الحدود المعتمدة","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"CC-104","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B12","v":"المعدات والآليات الثقيلة والوقود (Equipment & Plant)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":1250000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D12","v":1190000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":60000,"f":"=C12-D12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":0.952,"f":"=D12/C12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G12","v":"وفر بالموازنة","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"CC-105","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B13","v":"المصاريف الموقعية غير المباشرة (Site Overheads)","fg":"#1E293B"},{"c":"C13","v":650000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D13","v":685000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":-35000,"f":"=C13-D13","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":1.053846,"f":"=D13/C13","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G13","v":"تجاوز يتطلب مراجعة","bg":"#FFF1F2","fg":"#991B1B","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"CC-106","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B14","v":"مخصص المخاطر والطوارئ المعتمد (Contingency Reserve)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":350000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D14","v":120000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":230000,"f":"=C14-D14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0.342857,"f":"=D14/C14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G14","v":"رصيد احتياطي متبقي","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي تكاليف المشروع المباشرة وغير المباشرة (ريال):","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"left","cs":2},{"skip":true},{"c":"C15","v":12850000,"f":"=SUM(C9:C14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":12220000,"f":"=SUM(D9:D14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":630000,"f":"=SUM(E9:E14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":0.950973,"f":"=D15/C15","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":"أداء مالي سليم","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"سجل_قيود_المصروفات_اليومية","maxRow":11,"maxCol":9,"colWidths":[12.0,14.0,16.0,22.0,30.0,44.0,22.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل التكاليف والمصروفات اليومية الموزعة على مراكز التكلفة للمشروع","bg":"#1E3A8A","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":38.0,"cells":[{"c":"A2","v":"توثيق فواتير الموردين، مسيرات أجور العمالة، مستخلصات مقاولي الباطن وربطها بأنشطة WBS","bg":"#1E40AF","fg":"#E2E8F0","al":"center","cs":9},{"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":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"رقم القيد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"التاريخ","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"مركز التكلفة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"نوع المصروف","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المورد / مقاول الباطن / المستفيد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"بيان المصروف والنشاط (WBS)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المبلغ الخاضع للضريبة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"ضريبة القيمة المضافة 15%","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي القيمة المسددة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"JV-001","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B5","v":"2026-09-02","fg":"#1E293B","al":"center"},{"c":"C5","v":"CC-101","fg":"#1E3A8A","b":true,"al":"center"},{"c":"D5","v":"مواد خام","fg":"#1E293B","al":"center"},{"c":"E5","v":"شركة حديد الراجحي","b":true},{"c":"F5","v":"توريد 80 طن حديد تسليح عالي المقاومة للقواعد","fg":"#1E293B"},{"c":"G5","v":248000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":37200,"f":"=G5*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":285200,"f":"=G5+H5","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"JV-002","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B6","v":"2026-09-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C6","v":"CC-101","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"D6","v":"مواد خام","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":"شركة الخرسانة الجاهزة السعودية","bg":"#F8FAFC","b":true},{"c":"F6","v":"صب 320 م³ خرسانة مسلحة C35 للقواعد الشريطية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G6","v":89600,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":13440,"f":"=G6*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":103040,"f":"=G6+H6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"JV-003","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B7","v":"2026-09-10","fg":"#1E293B","al":"center"},{"c":"C7","v":"CC-102","fg":"#1E3A8A","b":true,"al":"center"},{"c":"D7","v":"أجور عمالة","fg":"#1E293B","al":"center"},{"c":"E7","v":"مسير أجور عمالة الحدادة والنجارة","b":true},{"c":"F7","v":"أجور مصنعيات وفرق تنفيذ القواعد عن الأسبوع 1","fg":"#1E293B"},{"c":"G7","v":45000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":6750,"f":"=G7*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":51750,"f":"=G7+H7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"JV-004","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B8","v":"2026-09-15","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":"CC-103","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"D8","v":"مقاول باطن","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":"مؤسسة الأفق لأعمال العزل","bg":"#F8FAFC","b":true},{"c":"F8","v":"مستخلص جاري رقم 2 لأعمال العزل المائي للأساسات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G8","v":62000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":9300,"f":"=G8*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":71300,"f":"=G8+H8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"JV-005","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B9","v":"2026-09-20","fg":"#1E293B","al":"center"},{"c":"C9","v":"CC-104","fg":"#1E3A8A","b":true,"al":"center"},{"c":"D9","v":"معدات وآلات","fg":"#1E293B","al":"center"},{"c":"E9","v":"شركة الرافعات والمعدات الثقيلة","b":true},{"c":"F9","v":"إيجار وتشغيل مضخة خرسانة 42م ورافعة برجية","fg":"#1E293B"},{"c":"G9","v":38500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":5775,"f":"=G9*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":44275,"f":"=G9+H9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"JV-006","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B10","v":"2026-09-25","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"CC-105","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"D10","v":"مصاريف موقع","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":"مكتب السلامة وتجهيز الموقع","bg":"#F8FAFC","b":true},{"c":"F10","v":"تأمين أدوات السلامة المهنية ومولدات الإنارة المؤقتة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"G10","v":18200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":2730,"f":"=G10*0.15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":20930,"f":"=G10+H10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":42.0,"cells":[{"c":"A11","v":"إجمالي المصروفات المنصرفة من واقع القيود المحاسبية (ريال):","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"left","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":501300,"f":"=SUM(G5:G10)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":75195,"f":"=SUM(H5:H10)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":576495,"f":"=SUM(I5:I10)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]}]}]}