{"slug":"construction-site-warehouse-inventory-and-material-stock-control-sheet","sheets":[{"name":"كارت_الصنف_وأرصدة_المخزن","maxRow":19,"maxCol":14,"colWidths":[15.0,58.0,18.0,12.0,16.0,13.0,13.0,13.0,13.0,13.0,13.0,19.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت إدارة مخازن الموقع ومراقبة المخزون وحركة توريد وصرف مواد البناء (Site Warehouse & Stock Control)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"نموذج تشغيلي لأمناء المخازن ومهندسي المكتب الفني والرقابة على المواد لضبط أرصدة التشوينات وتنبيهات إعادة الطلب ومطابقة الجرد الفعلي","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":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":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: بيانات مخزن المشروع ومؤشرات الرقابة المخزنية (الخلايا الصفراء بالخط الأزرق قابلة للتعديل)","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"اسم المشروع والمخزن الرئيسي:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C5","v":"مشروع أبراج الياسمين السكني — مخزن التشوين المركزي (A)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":"عملة تقييم المخزون:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"H5","v":"ريال / ج.م","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"I5","v":"إجمالي قيمة المخزون الفعلي:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"K5","v":617292.5,"f":"=L19","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"M5","v":"أصناف تحت حد الطلب:","bg":"#F8FAFC","b":true},{"c":"N5","v":2,"f":"=COUNTIF(N9:N18,\"إعادة طلب فوري\")","bg":"#DBEAFE","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"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":""},{"c":"L6","v":""},{"c":"M6","v":""},{"c":"N6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"ثانياً: سجل كارت الصنف الرئيسي وأرصدة المخزن وحالة إعادة الطلب (Master Material Bin Card & Stock Status)","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":14},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود الصنف (SKU)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان المادة / الخامة الإنشائية والمواصفة الفنية للتشوين","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"التصنيف المخزني","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"رصيد أول المدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي الوارد (GRN)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي المنصرف (Issue)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"الرصيد الدفتري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"الرصيد الفعلي بالجرد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"فرق الجرد (عجز/وفر)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K8","v":"متوسط سعر الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L8","v":"قيمة المخزون الفعلي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M8","v":"حد إعادة الطلب (ROP)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N8","v":"حالة المخزون والتنبيه","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"MAT-STL-01","b":true,"al":"center"},{"c":"B9","v":"حديد تسليح مشرشر عالي المقاومة قطر 16 مم (رتبة B500B - طول 12 م)"},{"c":"C9","v":"حديد تسليح","al":"center"},{"c":"D9","v":"طن","b":true,"al":"center"},{"c":"E9","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":120,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A9)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":71.5,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A9)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":93.5,"f":"=ROUND(E9+F9-G9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":93,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":-0.5,"f":"=ROUND(I9-H9,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":2850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":265050,"f":"=ROUND(I9*K9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":"رصيد آمن","f":"=IF(I9<=M9,\"إعادة طلب فوري\",\"رصيد آمن\")","b":true,"al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"MAT-STL-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"حديد تسليح مشرشر عالي المقاومة قطر 12 مم (رتبة B500B - طول 12 م)","bg":"#F8FAFC"},{"c":"C10","v":"حديد تسليح","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"طن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E10","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":65,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A10)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":53,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A10)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":42,"f":"=ROUND(E10+F10-G10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":41.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":-0.5,"f":"=ROUND(I10-H10,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":2880,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":119520,"f":"=ROUND(I10*K10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":"رصيد آمن","f":"=IF(I10<=M10,\"إعادة طلب فوري\",\"رصيد آمن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"MAT-CEM-01","b":true,"al":"center"},{"c":"B11","v":"أسمنت بورتلاندي عادي معبأ (OPC Type I - شيكارة 50 كجم)"},{"c":"C11","v":"أسمنت ومواد رابطة","al":"center"},{"c":"D11","v":"شيكارة","b":true,"al":"center"},{"c":"E11","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":1800,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A11)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":1610,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A11)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":790,"f":"=ROUND(E11+F11-G11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":-10,"f":"=ROUND(I11-H11,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":17160,"f":"=ROUND(I11*K11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":"إعادة طلب فوري","f":"=IF(I11<=M11,\"إعادة طلب فوري\",\"رصيد آمن\")","b":true,"al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"MAT-CEM-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"أسمنت مقاوم للكبريتات للأساسات (SRC Type V - شيكارة 50 كجم)","bg":"#F8FAFC"},{"c":"C12","v":"أسمنت ومواد رابطة","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"شيكارة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E12","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":500,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A12)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":355,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A12)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":545,"f":"=ROUND(E12+F12-G12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":545,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=ROUND(I12-H12,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":24.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":13352.5,"f":"=ROUND(I12*K12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":"رصيد آمن","f":"=IF(I12<=M12,\"إعادة طلب فوري\",\"رصيد آمن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"MAT-MAS-01","b":true,"al":"center"},{"c":"B13","v":"بلوك أسمنتي مفرغ معزول للمباني مقاس (20×20×40 سم)"},{"c":"C13","v":"مباني وطوب","al":"center"},{"c":"D13","v":"ألف طوبة","b":true,"al":"center"},{"c":"E13","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":45,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A13)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":35,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A13)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":22,"f":"=ROUND(E13+F13-G13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":21.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":-0.2,"f":"=ROUND(I13-H13,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":35970,"f":"=ROUND(I13*K13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N13","v":"رصيد آمن","f":"=IF(I13<=M13,\"إعادة طلب فوري\",\"رصيد آمن\")","b":true,"al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"MAT-WPR-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"لفائف عزل بتوميني مسلح بالبوليستر سماكة 4 مم (لفة 10 م²)","bg":"#F8FAFC"},{"c":"C14","v":"عزل مائي","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"لفة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E14","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":150,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A14)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":143,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A14)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":92,"f":"=ROUND(E14+F14-G14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=ROUND(I14-H14,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":13340,"f":"=ROUND(I14*K14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":"رصيد آمن","f":"=IF(I14<=M14,\"إعادة طلب فوري\",\"رصيد آمن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"MAT-FIN-01","b":true,"al":"center"},{"c":"B15","v":"بلاط بورسلين أرضيات قطع ليزر مقاس (60×60 سم) فرز أول"},{"c":"C15","v":"تشطيبات أرضيات","al":"center"},{"c":"D15","v":"م²","b":true,"al":"center"},{"c":"E15","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":1500,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A15)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":920,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A15)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":1030,"f":"=ROUND(E15+F15-G15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":1030,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=ROUND(I15-H15,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":70040,"f":"=ROUND(I15*K15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":"رصيد آمن","f":"=IF(I15<=M15,\"إعادة طلب فوري\",\"رصيد آمن\")","b":true,"al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"MAT-MEP-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"مواسير تغذية مياه بولي بروبيلين حراري (PPR PN20 - قطر 32 مم)","bg":"#F8FAFC"},{"c":"C16","v":"سباكة وصحية","bg":"#F8FAFC","al":"center"},{"c":"D16","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E16","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":500,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A16)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":410,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A16)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":410,"f":"=ROUND(E16+F16-G16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":410,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=ROUND(I16-H16,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":18.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":7585,"f":"=ROUND(I16*K16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N16","v":"إعادة طلب فوري","f":"=IF(I16<=M16,\"إعادة طلب فوري\",\"رصيد آمن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"MAT-MEP-02","b":true,"al":"center"},{"c":"B17","v":"كابلات كهرباء نحاسية معزولة (XLPE/PVC 4×25 mm²)"},{"c":"C17","v":"كهرباء وكابلات","al":"center"},{"c":"D17","v":"م.ط","b":true,"al":"center"},{"c":"E17","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":250,"f":"=ROUND(E17+F17-G17,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":430,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":180,"f":"=ROUND(I17-H17,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":40850,"f":"=ROUND(I17*K17,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N17","v":"رصيد آمن","f":"=IF(I17<=M17,\"إعادة طلب فوري\",\"رصيد آمن\")","b":true,"al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"MAT-FRM-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"ألواح خشب كونتر معالج بطبقة فيلم للشدات (Plywood 18mm 122×244)","bg":"#F8FAFC"},{"c":"C18","v":"أخشاب وشدات","bg":"#F8FAFC","al":"center"},{"c":"D18","v":"لوح","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E18","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$G$6:$G$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A18)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0,"f":"=SUMIFS(سجل_أذون_الوارد_والمنصرف!$H$6:$H$19,سجل_أذون_الوارد_والمنصرف!$D$6:$D$19,A18)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":180,"f":"=ROUND(E18+F18-G18,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":255,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":75,"f":"=ROUND(I18-H18,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":34425,"f":"=ROUND(I18*K18,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N18","v":"رصيد آمن","f":"=IF(I18<=M18,\"إعادة طلب فوري\",\"رصيد آمن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":19,"h":44.0,"cells":[{"c":"A19","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B19","v":"إجمالي حركة وأرصدة وقيمة المخزون الفعلي بمخزن المشروع","bg":"#E2E8F0","b":true},{"c":"C19","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D19","v":"متعدد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E19","v":2372,"f":"=SUM(E9:E18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":4680,"f":"=SUM(F9:F18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":3597.5,"f":"=SUM(G9:G18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":3454.5,"f":"=SUM(H9:H18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":3698.3,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":243.8,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":788.8,"f":"=AVERAGE(K9:K18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":617292.5,"f":"=SUM(L9:L18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":2725,"f":"=SUM(M9:M18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N19","v":2,"f":"=COUNTIF(N9:N18,\"إعادة طلب فوري\")","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]}]},{"name":"سجل_أذون_الوارد_والمنصرف","maxRow":20,"maxCol":10,"colWidths":[15.0,13.0,18.0,16.0,60.0,12.0,18.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل أذون إضافة الوارد (GRN / MIR) وأذون صرف المواد للتشغيل ومقاولي الباطن (Material Issue Log)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"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":"تُرحّل كافة الحركات المسجلة في هذا السجل تلقائياً بالمعادلات (SUMIFS) إلى كارت الصنف الرئيسي وشيت مراقبة الهالك","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":10},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"سجل الحركات المخزنية اليومية (الوارد بموجب محضر فحص MIR والمنصرف بموجب طلب صرف موقعي)","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"رقم الإذن","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"تاريخ الحركة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"نوع الحركة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"كود الصنف (SKU)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"بيان الحركة (اسم المورد في الوارد / اسم مقاول الباطن والبند في المنصرف)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"كمية الوارد (GRN In)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"كمية المنصرف (Issue Out)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"مرجع الفحص (MIR / PO)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"مركز التكلفة / المبنى","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"GRN-1001","b":true,"al":"center"},{"c":"B6","v":"2026-10-18","al":"center"},{"c":"C6","v":"إذن إضافة وارد","b":true,"al":"center"},{"c":"D6","v":"MAT-STL-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E6","v":"توريد حديد تسليح قطر 16 مم من مصنع حديد التسليح الوطني — الدفعة الثانية"},{"c":"F6","v":"طن","b":true,"al":"center"},{"c":"G6","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":"MIR-STL-041","al":"center"},{"c":"J6","v":"المخزن المركزي","al":"center"}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"ISS-2001","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"2026-10-20","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"إذن صرف تشغيلي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":"MAT-STL-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E7","v":"صرف لمقاول الحدادة (مؤسسة البنيان) — سقف وأعمدة الدور الأول بالمبنى A","bg":"#F8FAFC"},{"c":"F7","v":"طن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":71.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":"REQ-STR-112","bg":"#F8FAFC","al":"center"},{"c":"J7","v":"المبنى (A)","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"GRN-1002","b":true,"al":"center"},{"c":"B8","v":"2026-10-21","al":"center"},{"c":"C8","v":"إذن إضافة وارد","b":true,"al":"center"},{"c":"D8","v":"MAT-STL-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E8","v":"توريد حديد تسليح قطر 12 مم للبلاطات والكانات — شحنة رقم 14"},{"c":"F8","v":"طن","b":true,"al":"center"},{"c":"G8","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":"MIR-STL-044","al":"center"},{"c":"J8","v":"المخزن المركزي","al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"ISS-2002","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"2026-10-22","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"إذن صرف تشغيلي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":"MAT-STL-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E9","v":"صرف لمقاول الحدادة — تسليح بلاطات الدور الأول والدرج بالمبنى A و B","bg":"#F8FAFC"},{"c":"F9","v":"طن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":53,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":"REQ-STR-118","bg":"#F8FAFC","al":"center"},{"c":"J9","v":"المبنى (A & B)","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"GRN-1003","b":true,"al":"center"},{"c":"B10","v":"2026-10-23","al":"center"},{"c":"C10","v":"إذن إضافة وارد","b":true,"al":"center"},{"c":"D10","v":"MAT-CEM-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E10","v":"توريد أسمنت بورتلاندي عادي للمباني والمحارة (شاحنة 1,800 شيكارة)"},{"c":"F10","v":"شيكارة","b":true,"al":"center"},{"c":"G10","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":"MIR-CEM-019","al":"center"},{"c":"J10","v":"مخزن الأسمنت","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"ISS-2003","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"2026-10-25","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"إذن صرف تشغيلي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":"MAT-CEM-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E11","v":"صرف لمقاول المباني والمحارة — أعمال مباني وطلس الدور الأرضي والأول","bg":"#F8FAFC"},{"c":"F11","v":"شيكارة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":1610,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":"REQ-FIN-085","bg":"#F8FAFC","al":"center"},{"c":"J11","v":"المبنى (A & B)","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"GRN-1004","b":true,"al":"center"},{"c":"B12","v":"2026-10-26","al":"center"},{"c":"C12","v":"إذن إضافة وارد","b":true,"al":"center"},{"c":"D12","v":"MAT-CEM-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E12","v":"توريد أسمنت مقاوم للكبريتات Type V لرقاب الأعمدة والميدات"},{"c":"F12","v":"شيكارة","b":true,"al":"center"},{"c":"G12","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":"MIR-CEM-022","al":"center"},{"c":"J12","v":"مخزن الأسمنت","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ISS-2004","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"2026-10-27","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"إذن صرف تشغيلي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":"MAT-CEM-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E13","v":"صرف لأعمال خرسانة الميدات والرقاب ومعالجة فواصل الصب","bg":"#F8FAFC"},{"c":"F13","v":"شيكارة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":355,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":"REQ-STR-124","bg":"#F8FAFC","al":"center"},{"c":"J13","v":"قطاع الأساسات","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"GRN-1005","b":true,"al":"center"},{"c":"B14","v":"2026-10-28","al":"center"},{"c":"C14","v":"إذن إضافة وارد","b":true,"al":"center"},{"c":"D14","v":"MAT-MAS-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E14","v":"توريد بلوك أسمنتي مفرغ مقاس 20×20×40 سم من مصنع الطوب الآلي"},{"c":"F14","v":"ألف طوبة","b":true,"al":"center"},{"c":"G14","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":"MIR-MAS-031","al":"center"},{"c":"J14","v":"ساحة التشوين","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ISS-2005","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"2026-10-29","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"إذن صرف تشغيلي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":"MAT-MAS-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E15","v":"صرف لمقاول المباني — قواطيع وحوائط الدور الأرضي والأول","bg":"#F8FAFC"},{"c":"F15","v":"ألف طوبة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":"REQ-FIN-092","bg":"#F8FAFC","al":"center"},{"c":"J15","v":"المبنى (A)","bg":"#F8FAFC","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"GRN-1006","b":true,"al":"center"},{"c":"B16","v":"2026-10-30","al":"center"},{"c":"C16","v":"إذن إضافة وارد","b":true,"al":"center"},{"c":"D16","v":"MAT-WPR-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E16","v":"توريد لفائف عزل بيتوميني 4 مم مسلح بالبوليستر للقواعد والأسطح"},{"c":"F16","v":"لفة","b":true,"al":"center"},{"c":"G16","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":"MIR-WPR-012","al":"center"},{"c":"J16","v":"مخزن الكيماويات","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"ISS-2006","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"2026-10-31","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"إذن صرف تشغيلي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":"MAT-WPR-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E17","v":"صرف لمقاول العزل المائي — عزل القواعد والحمامات والأسطح","bg":"#F8FAFC"},{"c":"F17","v":"لفة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":143,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":"REQ-WPR-019","bg":"#F8FAFC","al":"center"},{"c":"J17","v":"المبنى (A & B)","bg":"#F8FAFC","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"GRN-1007","b":true,"al":"center"},{"c":"B18","v":"2026-11-01","al":"center"},{"c":"C18","v":"إذن إضافة وارد","b":true,"al":"center"},{"c":"D18","v":"MAT-FIN-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E18","v":"توريد بورسلين أرضيات 60×60 سم + مواسير PPR وكابلات وألواح كونتر"},{"c":"F18","v":"م²","b":true,"al":"center"},{"c":"G18","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":920,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":"MIR-FIN-051","al":"center"},{"c":"J18","v":"مخزن التشطيبات","al":"center"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"ISS-2007","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"2026-11-02","bg":"#F8FAFC","al":"center"},{"c":"C19","v":"إذن صرف تشغيلي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D19","v":"MAT-MEP-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E19","v":"صرف مواسير تغذية PPR لشبكات الحمامات الصاعدة والمدفونة (مع توريد 500 م)","bg":"#F8FAFC"},{"c":"F19","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G19","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":410,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":"REQ-MEP-033","bg":"#F8FAFC","al":"center"},{"c":"J19","v":"المبنى (A)","bg":"#F8FAFC","al":"center"}]},{"r":20,"h":44.0,"cells":[{"c":"A20","v":"إجمالي كميات حركات أذون الإضافة (الوارد) وأذون الصرف المسجلة","bg":"#E2E8F0","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G20","v":4680,"f":"=SUM(G6:G19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":3597.5,"f":"=SUM(H6:H19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J20","v":"14 حركة","bg":"#E2E8F0","b":true,"al":"center"}]}]},{"name":"مطابقة_الاستهلاك_والهالك","maxRow":16,"maxCol":11,"colWidths":[15.0,58.0,12.0,18.0,16.0,18.0,13.0,13.0,16.0,20.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تقرير الرقابة على المواد ومقارنة المنصرف الفعلي بالحصر الهندسي ونسب الهالك (Material Reconciliation & Wastage Audit)","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":"يكشف التجاوز في استهلاك مقاولي الباطن عن الكميات الهندسية المسموحة ويحسب مبالغ الخصم المالي تلقائياً","bg":"#1E3A5F","fg":"#E2E8F0","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":38.0,"cells":[{"c":"A4","v":"مصفوفة مطابقة الاستهلاك الفعلي للمواد مع الحصر الهندسي (BOQ Net) والهالك التعاقدي المسموح","bg":"#1E3A5F","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":52.0,"cells":[{"c":"A5","v":"كود الصنف (SKU)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المادة الإنشائية ومجال الاستخدام بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"كمية الحصر الهندسي (BOQ Net)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"نسبة الهالك المسموح (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"الحد الأقصى المسموح بصرفه","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"المنصرف الفعلي من المخزن","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"وفر / تجاوز الاستهلاك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"نسبة الهالك الفعلي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"قيمة التجاوز المالي للخصم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"حكم الرقابة على المواد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"MAT-STL-01","f":"=كارت_الصنف_وأرصدة_المخزن!A9","fg":"#008000","b":true,"al":"center"},{"c":"B6","v":"حديد تسليح مشرشر عالي المقاومة قطر 16 مم (رتبة B500B - طول 12 م)","f":"=كارت_الصنف_وأرصدة_المخزن!B9","fg":"#008000","b":true},{"c":"C6","v":"طن","f":"=كارت_الصنف_وأرصدة_المخزن!D9","fg":"#008000","b":true,"al":"center"},{"c":"D6","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":70.72,"f":"=ROUND(D6*(1+E6),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":71.5,"f":"=كارت_الصنف_وأرصدة_المخزن!G9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":-0.78,"f":"=ROUND(F6-G6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0.051471,"f":"=IF(D6>0,MAX(0,(G6-D6)/D6),0)","al":"center","nf":"0.0%"},{"c":"J6","v":2223,"f":"=IF(H6<0,ROUND(ABS(H6)*كارت_الصنف_وأرصدة_المخزن!K9,2),0)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":"تجاوز هالك - يخصم","f":"=IF(H6<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","b":true,"al":"center"}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"MAT-STL-02","f":"=كارت_الصنف_وأرصدة_المخزن!A10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B7","v":"حديد تسليح مشرشر عالي المقاومة قطر 12 مم (رتبة B500B - طول 12 م)","f":"=كارت_الصنف_وأرصدة_المخزن!B10","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C7","v":"طن","f":"=كارت_الصنف_وأرصدة_المخزن!D10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D7","v":49,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":50.47,"f":"=ROUND(D7*(1+E7),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":53,"f":"=كارت_الصنف_وأرصدة_المخزن!G10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":-2.53,"f":"=ROUND(F7-G7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0.081633,"f":"=IF(D7>0,MAX(0,(G7-D7)/D7),0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J7","v":7286.4,"f":"=IF(H7<0,ROUND(ABS(H7)*كارت_الصنف_وأرصدة_المخزن!K10,2),0)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":"تجاوز هالك - يخصم","f":"=IF(H7<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"MAT-CEM-01","f":"=كارت_الصنف_وأرصدة_المخزن!A11","fg":"#008000","b":true,"al":"center"},{"c":"B8","v":"أسمنت بورتلاندي عادي معبأ (OPC Type I - شيكارة 50 كجم)","f":"=كارت_الصنف_وأرصدة_المخزن!B11","fg":"#008000","b":true},{"c":"C8","v":"شيكارة","f":"=كارت_الصنف_وأرصدة_المخزن!D11","fg":"#008000","b":true,"al":"center"},{"c":"D8","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":1575,"f":"=ROUND(D8*(1+E8),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":1610,"f":"=كارت_الصنف_وأرصدة_المخزن!G11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":-35,"f":"=ROUND(F8-G8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.073333,"f":"=IF(D8>0,MAX(0,(G8-D8)/D8),0)","al":"center","nf":"0.0%"},{"c":"J8","v":770,"f":"=IF(H8<0,ROUND(ABS(H8)*كارت_الصنف_وأرصدة_المخزن!K11,2),0)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":"تجاوز هالك - يخصم","f":"=IF(H8<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"MAT-CEM-02","f":"=كارت_الصنف_وأرصدة_المخزن!A12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B9","v":"أسمنت مقاوم للكبريتات للأساسات (SRC Type V - شيكارة 50 كجم)","f":"=كارت_الصنف_وأرصدة_المخزن!B12","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C9","v":"شيكارة","f":"=كارت_الصنف_وأرصدة_المخزن!D12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D9","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":357,"f":"=ROUND(D9*(1+E9),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":355,"f":"=كارت_الصنف_وأرصدة_المخزن!G12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":2,"f":"=ROUND(F9-G9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.044118,"f":"=IF(D9>0,MAX(0,(G9-D9)/D9),0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J9","v":0,"f":"=IF(H9<0,ROUND(ABS(H9)*كارت_الصنف_وأرصدة_المخزن!K12,2),0)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":"ضمن الهالك المسموح","f":"=IF(H9<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"MAT-MAS-01","f":"=كارت_الصنف_وأرصدة_المخزن!A13","fg":"#008000","b":true,"al":"center"},{"c":"B10","v":"بلوك أسمنتي مفرغ معزول للمباني مقاس (20×20×40 سم)","f":"=كارت_الصنف_وأرصدة_المخزن!B13","fg":"#008000","b":true},{"c":"C10","v":"ألف طوبة","f":"=كارت_الصنف_وأرصدة_المخزن!D13","fg":"#008000","b":true,"al":"center"},{"c":"D10","v":33.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":34.84,"f":"=ROUND(D10*(1+E10),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":35,"f":"=كارت_الصنف_وأرصدة_المخزن!G13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":-0.16,"f":"=ROUND(F10-G10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.044776,"f":"=IF(D10>0,MAX(0,(G10-D10)/D10),0)","al":"center","nf":"0.0%"},{"c":"J10","v":264,"f":"=IF(H10<0,ROUND(ABS(H10)*كارت_الصنف_وأرصدة_المخزن!K13,2),0)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":"تجاوز هالك - يخصم","f":"=IF(H10<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","b":true,"al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"MAT-WPR-01","f":"=كارت_الصنف_وأرصدة_المخزن!A14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B11","v":"لفائف عزل بتوميني مسلح بالبوليستر سماكة 4 مم (لفة 10 م²)","f":"=كارت_الصنف_وأرصدة_المخزن!B14","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C11","v":"لفة","f":"=كارت_الصنف_وأرصدة_المخزن!D14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D11","v":130,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":143,"f":"=ROUND(D11*(1+E11),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":143,"f":"=كارت_الصنف_وأرصدة_المخزن!G14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=ROUND(F11-G11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.1,"f":"=IF(D11>0,MAX(0,(G11-D11)/D11),0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J11","v":0,"f":"=IF(H11<0,ROUND(ABS(H11)*كارت_الصنف_وأرصدة_المخزن!K14,2),0)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":"ضمن الهالك المسموح","f":"=IF(H11<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"MAT-FIN-01","f":"=كارت_الصنف_وأرصدة_المخزن!A15","fg":"#008000","b":true,"al":"center"},{"c":"B12","v":"بلاط بورسلين أرضيات قطع ليزر مقاس (60×60 سم) فرز أول","f":"=كارت_الصنف_وأرصدة_المخزن!B15","fg":"#008000","b":true},{"c":"C12","v":"م²","f":"=كارت_الصنف_وأرصدة_المخزن!D15","fg":"#008000","b":true,"al":"center"},{"c":"D12","v":860,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":903,"f":"=ROUND(D12*(1+E12),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":920,"f":"=كارت_الصنف_وأرصدة_المخزن!G15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":-17,"f":"=ROUND(F12-G12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.069767,"f":"=IF(D12>0,MAX(0,(G12-D12)/D12),0)","al":"center","nf":"0.0%"},{"c":"J12","v":1156,"f":"=IF(H12<0,ROUND(ABS(H12)*كارت_الصنف_وأرصدة_المخزن!K15,2),0)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":"تجاوز هالك - يخصم","f":"=IF(H12<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","b":true,"al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"MAT-MEP-01","f":"=كارت_الصنف_وأرصدة_المخزن!A16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B13","v":"مواسير تغذية مياه بولي بروبيلين حراري (PPR 0 - قطر 32 مم)","f":"=كارت_الصنف_وأرصدة_المخزن!B16","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C13","v":"م.ط","f":"=كارت_الصنف_وأرصدة_المخزن!D16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D13","v":395,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":406.85,"f":"=ROUND(D13*(1+E13),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":410,"f":"=كارت_الصنف_وأرصدة_المخزن!G16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":-3.15,"f":"=ROUND(F13-G13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.037975,"f":"=IF(D13>0,MAX(0,(G13-D13)/D13),0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J13","v":58.27,"f":"=IF(H13<0,ROUND(ABS(H13)*كارت_الصنف_وأرصدة_المخزن!K16,2),0)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":"تجاوز هالك - يخصم","f":"=IF(H13<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"MAT-MEP-02","f":"=كارت_الصنف_وأرصدة_المخزن!A17","fg":"#008000","b":true,"al":"center"},{"c":"B14","v":"كابلات كهرباء نحاسية معزولة (XLPE/PVC 4×25 mm²)","f":"=كارت_الصنف_وأرصدة_المخزن!B17","fg":"#008000","b":true},{"c":"C14","v":"م.ط","f":"=كارت_الصنف_وأرصدة_المخزن!D17","fg":"#008000","b":true,"al":"center"},{"c":"D14","v":170,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":175.1,"f":"=ROUND(D14*(1+E14),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=كارت_الصنف_وأرصدة_المخزن!G17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":175.1,"f":"=ROUND(F14-G14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"f":"=IF(D14>0,MAX(0,(G14-D14)/D14),0)","al":"center","nf":"0.0%"},{"c":"J14","v":0,"f":"=IF(H14<0,ROUND(ABS(H14)*كارت_الصنف_وأرصدة_المخزن!K17,2),0)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":"ضمن الهالك المسموح","f":"=IF(H14<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","b":true,"al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"MAT-FRM-01","f":"=كارت_الصنف_وأرصدة_المخزن!A18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B15","v":"ألواح خشب كونتر معالج بطبقة فيلم للشدات (Plywood 18mm 122×244)","f":"=كارت_الصنف_وأرصدة_المخزن!B18","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C15","v":"لوح","f":"=كارت_الصنف_وأرصدة_المخزن!D18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D15","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":105,"f":"=ROUND(D15*(1+E15),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=كارت_الصنف_وأرصدة_المخزن!G18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":105,"f":"=ROUND(F15-G15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"f":"=IF(D15>0,MAX(0,(G15-D15)/D15),0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"J15","v":0,"f":"=IF(H15<0,ROUND(ABS(H15)*كارت_الصنف_وأرصدة_المخزن!K18,2),0)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":"ضمن الهالك المسموح","f":"=IF(H15<0,\"تجاوز هالك - يخصم\",\"ضمن الهالك المسموح\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B16","v":"إجمالي مطابقة استهلاك المواد وقيمة خصومات الهالك الزائد على مقاولي الباطن","bg":"#E2E8F0","b":true},{"c":"C16","v":"متعدد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D16","v":3645.5,"f":"=SUM(D6:D15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":0.047,"f":"=AVERAGE(E6:E15)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"F16","v":3820.98,"f":"=SUM(F6:F15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":3597.5,"f":"=SUM(G6:G15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":223.48,"f":"=SUM(H6:H15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0.050307,"f":"=AVERAGE(I6:I15)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"J16","v":11757.67,"f":"=SUM(J6:J15)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":6,"f":"=COUNTIF(K6:K15,\"تجاوز هالك - يخصم\")","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]}]}]}