{"slug":"construction-site-store-inventory-material-inward-outward-and-reorder-sheet","sheets":[{"name":"1_أرصدة_المخزن_وحد_الطلب","maxRow":22,"maxCol":11,"colWidths":[14.0,60.0,13.0,15.0,13.0,13.0,16.0,15.0,17.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت إدارة المخازن وحركة المواد والتشوينات بالموقع الإنشائي (الوارد والمنصرف والرصيد الحرج — BOQ-ACC-182)","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":"المرجع المحاسبي والرقابي: المعيار المحاسبي الدولي للمخزون IAS 2 | طريقة المتوسط المرجح للتكلفة | ISO 9001 Traceability — الخلايا الصفراء قابلة للتعديل","bg":"#065F46","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":3,"h":18.0,"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي قيمة التوريدات المضافة للمخزن","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"إجمالي قيمة المنصرف المحمل على البنود","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"عدد الأصناف الواصلة لحد إعادة الطلب","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"صافي قيمة رصيد التشوينات الحالي بالموقع","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":998500,"f":"=K20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":904880,"f":"=K21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"G5","v":3,"f":"=COUNTIF(I9:I18, \"اطلب فوراً - حرج\")","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\"","cs":2},{"skip":true},{"c":"I5","v":320270,"f":"=K19","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: سجل مراقبة أرصدة المواد والتشوينات الرئيسية بالموقع (رصيد أول المدة + الوارد - المنصرف = الرصيد الحالي)","bg":"#1E293B","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":8,"h":52.0,"cells":[{"c":"A8","v":"كود الصنف","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان الصنف والتشوينات بمخزن الموقع والمواصفة الفنية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"رصيد أول المدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"إجمالي الوارد (إضافة)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي المنصرف للموقع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"الرصيد الدفتري الحالي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"حد إعادة الطلب (ROP)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"حالة الرصيد والتنبيه","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"متوسط تكلفة الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K8","v":"قيمة الرصيد الدفتري","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MAT-01","b":true,"al":"center"},{"c":"B9","v":"حديد تسليح عالي المقاومة (أقطار 12 مم إلى 25 مم — رتبة B500B مطابق لـ ASTM A615)"},{"c":"C9","v":"طن","b":true,"al":"center"},{"c":"D9","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":60,"f":"=ROUND(D9+E9-F9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":"رصيد آمن","f":"=IF(G9<=H9, \"اطلب فوراً - حرج\", \"رصيد آمن\")","b":true,"al":"center"},{"c":"J9","v":2650,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":159000,"f":"=ROUND(G9*J9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":50.0,"cells":[{"c":"A10","v":"MAT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"أسمنت بورتلاندي عادي ومقاوم للكبريتات معبأ في أكياس (وزن الكيس 50 كجم)","bg":"#F8FAFC"},{"c":"C10","v":"كيس","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":4350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":450,"f":"=ROUND(D10+E10-F10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":"اطلب فوراً - حرج","f":"=IF(G10<=H10, \"اطلب فوراً - حرج\", \"رصيد آمن\")","bg":"#F8FAFC","fg":"#B91C1C","b":true,"al":"center"},{"c":"J10","v":16.5,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":7425,"f":"=ROUND(G10*J10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"MAT-03","b":true,"al":"center"},{"c":"B11","v":"بلوك أسمنتي مفرغ ومعزول مقاس (40×20×20 سم) لأعمال المباني الخارجية والداخلية"},{"c":"C11","v":"ألف بلوكة","b":true,"al":"center"},{"c":"D11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":38.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":11.5,"f":"=ROUND(D11+E11-F11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":"رصيد آمن","f":"=IF(G11<=H11, \"اطلب فوراً - حرج\", \"رصيد آمن\")","b":true,"al":"center"},{"c":"J11","v":2100,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":24150,"f":"=ROUND(G11*J11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":50.0,"cells":[{"c":"A12","v":"MAT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مرابيع خشب موسكي وألواح بلايوود معالج (Plywood 18mm) لأعمال الشدات الخشبية","bg":"#F8FAFC"},{"c":"C12","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":33,"f":"=ROUND(D12+E12-F12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":"رصيد آمن","f":"=IF(G12<=H12, \"اطلب فوراً - حرج\", \"رصيد آمن\")","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J12","v":1450,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":47850,"f":"=ROUND(G12*J12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":50.0,"cells":[{"c":"A13","v":"MAT-05","b":true,"al":"center"},{"c":"B13","v":"لفائف عزل مائي بيتوميني مسلح بالبوليستر سمك 4 مم (طول اللفة 10 م × 1 م)"},{"c":"C13","v":"لفة","b":true,"al":"center"},{"c":"D13","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":230,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":30,"f":"=ROUND(D13+E13-F13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":"اطلب فوراً - حرج","f":"=IF(G13<=H13, \"اطلب فوراً - حرج\", \"رصيد آمن\")","fg":"#B91C1C","b":true,"al":"center"},{"c":"J13","v":135,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":4050,"f":"=ROUND(G13*J13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":50.0,"cells":[{"c":"A14","v":"MAT-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"ألواح عزل حراري بوليسترين مبثوق عالي الكثافة (XPS سمك 50 مم — 35 كجم/م³)","bg":"#F8FAFC"},{"c":"C14","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":280,"f":"=ROUND(D14+E14-F14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":"رصيد آمن","f":"=IF(G14<=H14, \"اطلب فوراً - حرج\", \"رصيد آمن\")","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J14","v":38,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":10640,"f":"=ROUND(G14*J14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":50.0,"cells":[{"c":"A15","v":"MAT-07","b":true,"al":"center"},{"c":"B15","v":"مواسير تغذية مياه حرارية (PPR PN20) ومواسير صرف (uPVC SN8) أقطار متنوعة"},{"c":"C15","v":"م.ط","b":true,"al":"center"},{"c":"D15","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":1400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":1250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":450,"f":"=ROUND(D15+E15-F15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":"رصيد آمن","f":"=IF(G15<=H15, \"اطلب فوراً - حرج\", \"رصيد آمن\")","b":true,"al":"center"},{"c":"J15","v":24,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":10800,"f":"=ROUND(G15*J15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":50.0,"cells":[{"c":"A16","v":"MAT-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"لفات أسلاك وكابلات نحاسية معزولة للتأسيس الكهربائي (2.5 مم²، 4 مم²، 6 مم²)","bg":"#F8FAFC"},{"c":"C16","v":"لفة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":190,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":198,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":27,"f":"=ROUND(D16+E16-F16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":"اطلب فوراً - حرج","f":"=IF(G16<=H16, \"اطلب فوراً - حرج\", \"رصيد آمن\")","bg":"#F8FAFC","fg":"#B91C1C","b":true,"al":"center"},{"c":"J16","v":310,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":8370,"f":"=ROUND(G16*J16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":50.0,"cells":[{"c":"A17","v":"MAT-09","b":true,"al":"center"},{"c":"B17","v":"صناديق بلاط بورسلان وسيراميك أرضيات وحوائط نخب أول مقاس (60×60 سم)"},{"c":"C17","v":"م²","b":true,"al":"center"},{"c":"D17","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":1600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":1180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":620,"f":"=ROUND(D17+E17-F17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":"رصيد آمن","f":"=IF(G17<=H17, \"اطلب فوراً - حرج\", \"رصيد آمن\")","b":true,"al":"center"},{"c":"J17","v":58,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":35960,"f":"=ROUND(G17*J17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":50.0,"cells":[{"c":"A18","v":"MAT-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"بستلات دهانات أساس ومعجون وإملشن داخلي وخارجي (سعة البستلة 18 لتراً)","bg":"#F8FAFC"},{"c":"C18","v":"بستلة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":65,"f":"=ROUND(D18+E18-F18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":"رصيد آمن","f":"=IF(G18<=H18, \"اطلب فوراً - حرج\", \"رصيد آمن\")","bg":"#F8FAFC","b":true,"al":"center"},{"c":"J18","v":185,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":12025,"f":"=ROUND(G18*J18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":44.0,"cells":[{"c":"A19","v":"إجمالي القيمة المالية للرصيد الدفتري الحالي للتشوينات بمخزن الموقع (Total Current Inventory Value)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K19","v":320270,"f":"=SUM(K9:K18)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"إجمالي قيمة التوريدات المضافة للمخزن خلال الفترة (Total Inward Receipts Value)","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K20","v":998500,"f":"=ROUND(SUMPRODUCT(E9:E18, J9:J18), 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"إجمالي قيمة المواد المنصرفة والمحملة على بنود المشروع (Total Outward Issues Value)","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K21","v":904880,"f":"=ROUND(SUMPRODUCT(F9:F18, J9:J18), 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":42.0,"cells":[{"c":"A22","v":"صافي قيمة فروقات الجرد الفعلي للمخزن من التبويب الثالث (Physical Stocktake Variance Value)","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K22","v":-276,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$H$19","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"2_سجل_أذون_الإضافة_والصرف","maxRow":13,"maxCol":9,"colWidths":[15.0,14.0,13.0,54.0,24.0,15.0,13.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"دفتر حركة المخزن اليومية: أذون الإضافة والاستلام (MRR) وأذون الصرف والتحميل على البنود (MIV)","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":"يوثق كل حركة دخول أو خروج للمواد برقم الإذن وتاريخ الحركة ومركز التكلفة أو مقاول الباطن المستلم","bg":"#065F46","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":3,"h":18.0,"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":38.0,"cells":[{"c":"A4","v":"ثانياً: سجل الحركات المخزنية المؤيدة بمحاضر فحص المواد (MIR) وأذون الصرف الموقعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"رقم الإذن","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"تاريخ الحركة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"كود الصنف","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"بيان حركة التوريد (إضافة) أو الصرف والتشوين بالموقع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"مركز التكلفة / مقاول الباطن","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"كمية الوارد (+)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"كمية المنصرف (-)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"سعر الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"إجمالي قيمة الحركة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":46.0,"cells":[{"c":"A6","v":"MRR-2026-101","b":true,"al":"center"},{"c":"B6","v":"2026-11-01","al":"center"},{"c":"C6","v":"MAT-01","b":true,"al":"center"},{"c":"D6","v":"توريد دفعة حديد تسليح قطر 16 مم و 20 مم بموجب طلب فحص MIR-088"},{"c":"E6","v":"تشوينات المخزن الرئيسي","b":true,"al":"center"},{"c":"F6","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":2650,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":172250,"f":"=ROUND((F6+G6)*H6, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":46.0,"cells":[{"c":"A7","v":"MIV-2026-201","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"2026-11-01","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"MAT-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":"صرف حديد تسليح لتسليح سقف الدور الثالث — مقاول الحدادة","bg":"#F8FAFC"},{"c":"E7","v":"BOQ-STR-04 (مقاول الحدادة)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":2650,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":111300,"f":"=ROUND((F7+G7)*H7, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":"MRR-2026-102","b":true,"al":"center"},{"c":"B8","v":"2026-11-02","al":"center"},{"c":"C8","v":"MAT-02","b":true,"al":"center"},{"c":"D8","v":"توريد شحنة أسمنت بورتلاندي عادي (800 كيس × 50 كجم)"},{"c":"E8","v":"تشوينات المخزن الرئيسي","b":true,"al":"center"},{"c":"F8","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":16.5,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":13200,"f":"=ROUND((F8+G8)*H8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":46.0,"cells":[{"c":"A9","v":"MIV-2026-202","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"2026-11-02","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"MAT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":"صرف أسمنت لأعمال مباني ولياسة الدور الثاني (خصم على المصنعية)","bg":"#F8FAFC"},{"c":"E9","v":"BOQ-FIN-02 (مقاول المباني)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":16.5,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":10725,"f":"=ROUND((F9+G9)*H9, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":"MIV-2026-203","b":true,"al":"center"},{"c":"B10","v":"2026-11-03","al":"center"},{"c":"C10","v":"MAT-05","b":true,"al":"center"},{"c":"D10","v":"صرف لفائف عزل بيتوميني 4 مم لعزل السطح النهائي"},{"c":"E10","v":"BOQ-WPF-01 (مقاول العزل)","b":true,"al":"center"},{"c":"F10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":135,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":12825,"f":"=ROUND((F10+G10)*H10, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":46.0,"cells":[{"c":"A11","v":"MRR-2026-103","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"2026-11-03","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"MAT-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":"توريد دفعة بلاط بورسلان 60×60 سم بموجب فحص MIR-094","bg":"#F8FAFC"},{"c":"E11","v":"تشوينات المخزن الرئيسي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F11","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":58,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":29000,"f":"=ROUND((F11+G11)*H11, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":46.0,"cells":[{"c":"A12","v":"MIV-2026-204","b":true,"al":"center"},{"c":"B12","v":"2026-11-04","al":"center"},{"c":"C12","v":"MAT-08","b":true,"al":"center"},{"c":"D12","v":"صرف لفات أسلاك نحاسية 2.5 و 4 مم² لتأسيس كهرباء الدور الثالث"},{"c":"E12","v":"BOQ-MEP-04 (مقاول الكهرباء)","b":true,"al":"center"},{"c":"F12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":310,"f":"='3_الجرد_الفعلي_وأسعار_المواد'!$F$16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":14880,"f":"=ROUND((F12+G12)*H12, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":46.0,"cells":[{"c":"A13","v":"إجمالي كميات وقيم حركات الإضافة والصرف المسجلة في الدفتر","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":1365,"f":"=SUM(F6:F12)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":835,"f":"=SUM(G6:G12)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":833.714286,"f":"=AVERAGE(H6:H12)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":364180,"f":"=SUM(I6:I12)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_الجرد_الفعلي_وأسعار_المواد","maxRow":19,"maxCol":8,"colWidths":[15.0,56.0,14.0,16.0,13.0,18.0,16.0,19.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"محضر مطابقة الجرد الفعلي للمخزن مع الرصيد الدفتري وإعدادات أسعار المواد (Stocktake & Valuation)","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":2,"h":54.0,"cells":[{"c":"A2","v":"أدخل نتائج العدّ الفعلي للمخزن وأسعار التوريد المرجحة في الخلايا الصفراء لحساب فروقات الجرد وقيمة التشوينات","bg":"#065F46","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":36.0,"cells":[{"c":"A3","v":"عملة التقييم المحاسبي للمخزون","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"SAR (ريال سعودي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"معامل رقابي مرتبط بتقييم المخزون وفروقات الجرد","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"طريقة تسعير المنصرف من المخزن (IAS 2 Cost Formula)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"المتوسط المرجح (WAC)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E4","v":"معامل رقابي مرتبط بتقييم المخزون وفروقات الجرد","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة التالف أو العجز الطبيعي المسموح للأسمنت والبلوك (Allowable Loss %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":"معامل رقابي مرتبط بتقييم المخزون وفروقات الجرد","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"تاريخ إجراء الجرد الدوري الفعلي للموقع","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":"2026-11-04","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E6","v":"معامل رقابي مرتبط بتقييم المخزون وفروقات الجرد","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"جدول مطابقة الرصيد الدفتري مع الجرد الفعلي الميداني وتحديد الوفر أو العجز المالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود الصنف","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان الصنف المخزني والتشوينات بالموقع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"الرصيد الدفتري","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"الجرد الفعلي بالموقع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"متوسط سعر الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"فرق الجرد بالكمية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"قيمة فرق الجرد (SAR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"MAT-01","b":true,"al":"center"},{"c":"B9","v":"حديد تسليح عالي المقاومة (أقطار 12 مم إلى 25 مم)"},{"c":"C9","v":"طن","b":true,"al":"center"},{"c":"D9","v":60,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":2650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"f":"=ROUND(E9-D9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=ROUND(G9*F9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"MAT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"أسمنت بورتلاندي عادي ومقاوم معبأ (50 كجم)","bg":"#F8FAFC"},{"c":"C10","v":"كيس","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":450,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":446,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":16.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":-4,"f":"=ROUND(E10-D10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":-66,"f":"=ROUND(G10*F10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"MAT-03","b":true,"al":"center"},{"c":"B11","v":"بلوك أسمنتي مفرغ ومعزول مقاس (40×20×20 سم)"},{"c":"C11","v":"ألف بلوكة","b":true,"al":"center"},{"c":"D11","v":11.5,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":11.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":2100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":-0.1,"f":"=ROUND(E11-D11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":-210,"f":"=ROUND(G11*F11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"MAT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مرابيع خشب وألواح بلايوود معالج للشدات الخشبية","bg":"#F8FAFC"},{"c":"C12","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":33,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":33,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0,"f":"=ROUND(E12-D12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"f":"=ROUND(G12*F12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"MAT-05","b":true,"al":"center"},{"c":"B13","v":"لفائف عزل مائي بيتوميني مسلح سمك 4 مم (10 م²)"},{"c":"C13","v":"لفة","b":true,"al":"center"},{"c":"D13","v":30,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0,"f":"=ROUND(E13-D13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0,"f":"=ROUND(G13*F13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"MAT-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"ألواح عزل حراري بوليسترين مبثوق (XPS سمك 50 مم)","bg":"#F8FAFC"},{"c":"C14","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":280,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=ROUND(E14-D14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"f":"=ROUND(G14*F14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"MAT-07","b":true,"al":"center"},{"c":"B15","v":"مواسير تغذية حرارية PPR ومواسير صرف uPVC"},{"c":"C15","v":"م.ط","b":true,"al":"center"},{"c":"D15","v":450,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=ROUND(E15-D15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0,"f":"=ROUND(G15*F15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"MAT-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"لفات أسلاك وكابلات نحاسية معزولة للتأسيس","bg":"#F8FAFC"},{"c":"C16","v":"لفة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":27,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":27,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"f":"=ROUND(E16-D16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"f":"=ROUND(G16*F16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"MAT-09","b":true,"al":"center"},{"c":"B17","v":"صناديق بلاط بورسلان وسيراميك نخب أول (60×60 سم)"},{"c":"C17","v":"م²","b":true,"al":"center"},{"c":"D17","v":620,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":620,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"f":"=ROUND(E17-D17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0,"f":"=ROUND(G17*F17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"MAT-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"بستلات دهانات أساس ومعجون وإملشن (18 لتراً)","bg":"#F8FAFC"},{"c":"C18","v":"بستلة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":65,"f":"='1_أرصدة_المخزن_وحد_الطلب'!G18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0,"f":"=ROUND(E18-D18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":0,"f":"=ROUND(G18*F18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":44.0,"cells":[{"c":"A19","v":"صافي قيمة فروقات الجرد الفعلي للمخزن (إجمالي الوفر أو العجز المالي SAR)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H19","v":-276,"f":"=SUM(H9:H18)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}