{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["فبراير"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"فبراير","index":0,"n_rows":24,"n_cols":30,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[23,0,23,3],[7,8,7,9],[7,10,7,11],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[6,0,6,5],[6,6,6,7],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,7,5],[7,6,7,7],[5,0,5,5],[2,6,2,7],[3,0,3,29],[4,0,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11],[4,12,4,13],[4,14,4,15],[4,16,4,17],[4,18,4,19],[4,20,4,21],[4,22,4,23],[4,24,4,25],[4,26,4,27],[4,28,4,29]]}
[null,null,null,null,null,null,"مدين","دائن"]
[null,null,null,null,null,null,{"$f":"+K24+M24+O24+Q24+S24+U24+W24+Y24+AA24+AC24+I24","v":1150000},{"$f":"+L24+N24+P24+R24+T24+V24+X24+Z24+AB24+AD24+J24","v":850000}]
[null,null,null,null,null,null,{"$f":"+G2-H2","v":300000}]
["القيود اليوميه عن شهر يناير 2022"]
["رصيد اول المدة",null,null,null,null,null,{"$f":"+G6-H6","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["خلال الحركة",null,null,null,null,null,{"$f":"+G24","v":1150000},{"$f":"+H24","v":1150000},{"$f":"+I24","v":0},0,500000,0,300000,100000,0,0,100000,200000,0,0,0,0,200000,0,0,550000,0,0,50000,{"$f":"+AD24","v":0}]
["الرصيد الحالى",null,null,null,null,null,null,null,{"$f":"I5+I6-J6","v":{"$error":"#REF!"}},null,{"$f":"+K5+K6-L6","v":{"$error":"#REF!"}},null,{"$f":"+M5+M6-N6","v":{"$error":"#REF!"}},null,{"$f":"+O5+O6-P6","v":{"$error":"#REF!"}},null,{"$f":"+Q5+R6-Q6","v":{"$error":"#REF!"}},null,{"$f":"+S5+T6-S6","v":{"$error":"#REF!"}},null,{"$f":"+U5+V6-U6","v":{"$error":"#REF!"}},null,{"$f":"+W5+W6-X6","v":{"$error":"#REF!"}},null,{"$f":"+Y5+Y6-Z6","v":{"$error":"#REF!"}},null,{"$f":"+AA5+AB6-AA6","v":{"$error":"#REF!"}},null,{"$f":"+AC5+AD6-AC6","v":{"$error":"#REF!"}}]
["التاريخ","السند","مركز التكلفة","البيان","التوجيه المحاسبى",null,"المبلغ",null,"الاصول",null,"الخزينه",null,"البنك",null,"العملاء",null,"الموردين",null,"راس المال",null,"ارباح وخسائر",null,"المشتريات",null,"المصاريف",null,"المبيعات",null,"ايرادات اخرى"]
[null,null,null,null,"م","د","م","د","م","د","م","د","م","د","م","د","م","د","م","د","م","د","م","د","م","د","م","د","م","د"]
[null,null,null,null,"الخزينه","المصاريف",500000,500000,{"$f":"IF(E10=$I$8,G10,0)","v":0},{"$f":"IF(F10=$I$8,H10,0)","v":0},{"$f":"IF(E10=$K$8,G10,0)","v":500000},{"$f":"IF(F10=$K$8,H10,0)","v":0},{"$f":"IF(E10=$M$8,G10,0)","v":0},{"$f":"IF(F10=$M$8,H10,0)","v":0},{"$f":"IF(E10=$O$8,G10,0)","v":0},{"$f":"IF(F10=$O$8,H10,0)","v":0},{"$f":"IF(E10=$Q$8,G10,0)","v":0},{"$f":"IF(F10=$Q$8,H10,0)","v":0},{"$f":"IF(E10=$S$8,G10,0)","v":0},{"$f":"IF(F10=$S$8,H10,0)","v":0},{"$f":"IF(E10=$U$8,G10,0)","v":0},{"$f":"IF(F10=$U$8,H10,0)","v":0},{"$f":"IF(E10=$W$8,G10,0)","v":0},{"$f":"IF(F10=$W$8,H10,0)","v":0},{"$f":"IF(E10=$Y$8,G10,0)","v":0},{"$f":"IF(F10=$Y$8,H10,0)","v":500000},{"$f":"IF(E10=$AA$8,G10,0)","v":0},{"$f":"IF(F10=$AA$8,H10,0)","v":0},{"$f":"IF(E10=$AC$8,G10,0)","v":0},{"$f":"IF(F10=$AC$8,H10,0)","v":0}]
[null,null,null,null,"البنك",null,300000,300000,{"$f":"IF(E11=$I$8,G11,0)","v":0},0,{"$f":"IF(E11=$K$8,G11,0)","v":0},0,{"$f":"IF(E11=$M$8,G11,0)","v":300000},0,{"$f":"IF(E11=$O$8,G11,0)","v":0},0,{"$f":"IF(E11=$Q$8,G11,0)","v":0},0,{"$f":"IF(E11=$S$8,G11,0)","v":0},0,{"$f":"IF(E11=$U$8,G11,0)","v":0},0,{"$f":"IF(E11=$W$8,G11,0)","v":0},0,{"$f":"IF(E11=$Y$8,G11,0)","v":0},0,{"$f":"IF(E11=$AA$8,G11,0)","v":0},0,{"$f":"IF(E11=$AC$8,G11,0)","v":0},0]
[null,null,null,null,"المشتريات","الموردين",200000,200000,0,0,0,0,0,0,0,0,0,200000,0,0,0,0,200000,0,0,0,0,0,0,0]
[null,null,null,null,"الموردين","البنك",100000,100000,0,0,0,0,0,100000,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ايرادات اخرى","المصاريف",50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,0,0,50000,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,{"$f":"SUM(E10:E23)","v":0},{"$f":"SUM(F10:F23)","v":0},1150000,1150000,0,0,{"$f":"SUM(K10:K23)","v":500000},0,300000,100000,0,0,100000,200000,0,0,0,0,200000,0,0,550000,0,0,50000,0]