{"slug":"construction-site-warehouse-inventory-material-in-out-and-reorder-tracker-sheet","sheets":[{"name":"1_كارت_الصنف_وأرصدة_المخزن","maxRow":19,"maxCol":12,"colWidths":[12.0,58.0,12.0,14.0,15.0,13.0,13.0,13.0,13.0,13.0,18.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"منظومة مراقبة مخازن الموقع وحركة توريد وصرف مواد البناء والأرصدة الحرجة (Site Warehouse & Inventory Tracker — BOQ-MGT-224)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"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":"متابعة لحظية لأرصدة حديد التسليح والأسمنت والبلوك ومواد التشطيبات والسباكة، ومطابقة الرصيد الدفتري بالجرد الفعلي، وتنبيهات حد إعادة الطلب (Reorder Point)","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":12},{"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":36.0,"cells":[{"c":"A3","v":"اسم المشروع وموقع المخزن:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C3","v":"مشروع الأبراج السكنية والإدارية — المخزن الرئيسي وساحة التشوين (A)","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H3","v":"أمين المخازن المسؤول:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"J3","v":"أ/ محمود عبد الرحمن — إدارة المخازن والامداد","bg":"#ECFDF5","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"فترة التقرير والجرد الدوري:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C4","v":"تقرير الجرد الشهري حتى تاريخ 2026-11-03","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H4","v":"نظام الربط المحاسبي:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"J4","v":"ربط أذون الصرف بمراكز التكلفة ومقاولي الباطن","bg":"#ECFDF5","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"معادلة حد إعادة الطلب (ROP):","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C5","v":"الاستهلاك اليومي × مدة التوريد + مخزون الأمان","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H5","v":"حالة الفحص والرقابة:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"J5","v":"مطابقة أذون الإضافة مع محاضر الفحص MIR","bg":"#ECFDF5","b":true,"al":"center","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":""},{"c":"L6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: كارت مراقبة الأصناف الرئيسي ومطابقة الرصيد الدفتري مع الجرد الفعلي وتنبيهات حد إعادة الطلب (يُسحب الوارد والمنصرف تلقائياً من سجل الأذون)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":12},{"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","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان الصنف وتشوينات مواد البناء بالموقع (Material & Spec Description)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"رصيد أول المدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"إجمالي الوارد (In)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي المنصرف (Out)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"الرصيد الدفتري (Book)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"الرصيد الفعلي بالجرد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"فرق الجرد / الهالك","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"حد إعادة الطلب ROP","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K8","v":"قيمة المخزون الفعلي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L8","v":"حالة الرصيد وتنبيه الطلب","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":50.0,"cells":[{"c":"A9","v":"MAT-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"حديد تسليح عالي المقاومة رتبة B500B — قطر 16 مم (أطوال 12 م)","bg":"#F8FAFC"},{"c":"C9","v":"طن","bg":"#F8FAFC","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":50,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A9,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":32,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A9,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":63,"f":"=ROUND(D9+E9-F9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":62.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":-0.5,"f":"=ROUND(H9-G9,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":27.5,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":193750,"f":"=ROUND(H9*'3_حد_الطلب_ومراكز_التكلفة'!G5,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":"رصيد آمن بالمخزن","f":"=IF(H9<=J9,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":50.0,"cells":[{"c":"A10","v":"MAT-02","b":true,"al":"center"},{"c":"B10","v":"حديد تسليح عالي المقاومة رتبة B500B — قطر 12 مم للبلاطات والكانات"},{"c":"C10","v":"طن","b":true,"al":"center"},{"c":"D10","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A10,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":18,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A10,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":12,"f":"=ROUND(D10+E10-F10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":21.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":9.8,"f":"=ROUND(H10-G10,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":22,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":68670,"f":"=ROUND(H10*'3_حد_الطلب_ومراكز_التكلفة'!G6,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":"رصيد حرج — اطلب فوراً","f":"=IF(H10<=J10,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","b":true,"al":"center"}]},{"r":11,"h":50.0,"cells":[{"c":"A11","v":"MAT-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"أسمنت بورتلاندي عادي معبأ (OPC CEM I 42.5N — شيكارة 50 كجم)","bg":"#F8FAFC"},{"c":"C11","v":"طن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":30,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A11,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":51,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A11,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":19,"f":"=ROUND(D11+E11-F11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":18.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":-0.5,"f":"=ROUND(H11-G11,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":20,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":6290,"f":"=ROUND(H11*'3_حد_الطلب_ومراكز_التكلفة'!G7,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":"رصيد حرج — اطلب فوراً","f":"=IF(H11<=J11,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":50.0,"cells":[{"c":"A12","v":"MAT-04","b":true,"al":"center"},{"c":"B12","v":"بلوك خرساني مفرغ معزول للحوائط مقاس 20×20×40 سم (بالألف طوبة)"},{"c":"C12","v":"ألف بلوكة","b":true,"al":"center"},{"c":"D12","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":20,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A12,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":16.4,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A12,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":28.6,"f":"=ROUND(D12+E12-F12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":28.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":-0.2,"f":"=ROUND(H12-G12,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":12.5,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":52540,"f":"=ROUND(H12*'3_حد_الطلب_ومراكز_التكلفة'!G8,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":"رصيد آمن بالمخزن","f":"=IF(H12<=J12,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","b":true,"al":"center"}]},{"r":13,"h":50.0,"cells":[{"c":"A13","v":"MAT-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"بورسلين أرضيات قطع ليزر 60×120 سم فرز أول (مشون بالمخزن المغلق)","bg":"#F8FAFC"},{"c":"C13","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":800,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A13,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":485,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A13,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":915,"f":"=ROUND(D13+E13-F13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":910,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":-5,"f":"=ROUND(H13-G13,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":600,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":61880,"f":"=ROUND(H13*'3_حد_الطلب_ومراكز_التكلفة'!G9,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":"رصيد آمن بالمخزن","f":"=IF(H13<=J13,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":50.0,"cells":[{"c":"A14","v":"MAT-06","b":true,"al":"center"},{"c":"B14","v":"مونة لاصق بورسلين إسمنتي بوليمري (C2TE — شيكارة 25 كجم)"},{"c":"C14","v":"شيكارة","b":true,"al":"center"},{"c":"D14","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A14,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":83,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A14,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":167,"f":"=ROUND(D14+E14-F14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":-2,"f":"=ROUND(H14-G14,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":115,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":5280,"f":"=ROUND(H14*'3_حد_الطلب_ومراكز_التكلفة'!G10,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":"رصيد آمن بالمخزن","f":"=IF(H14<=J14,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","b":true,"al":"center"}]},{"r":15,"h":50.0,"cells":[{"c":"A15","v":"MAT-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"لفائف عزل مائي بيتوميني مسلح بالبوليستر سمك 4 مم (لفة 10 م2)","bg":"#F8FAFC"},{"c":"C15","v":"لفة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":0,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A15,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":28,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A15,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":92,"f":"=ROUND(D15+E15-F15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"f":"=ROUND(H15-G15,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":73,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":13340,"f":"=ROUND(H15*'3_حد_الطلب_ومراكز_التكلفة'!G11,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":"رصيد آمن بالمخزن","f":"=IF(H15<=J15,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":50.0,"cells":[{"c":"A16","v":"MAT-08","b":true,"al":"center"},{"c":"B16","v":"ألواح جبس بورد مقاومة للرطوبة والحريق للأسقف (120×240 سم × 12.5 مم)"},{"c":"C16","v":"لوح","b":true,"al":"center"},{"c":"D16","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":0,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A16,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":60,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A16,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":240,"f":"=ROUND(D16+E16-F16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"f":"=ROUND(H16-G16,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":150,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":10080,"f":"=ROUND(H16*'3_حد_الطلب_ومراكز_التكلفة'!G12,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":"رصيد آمن بالمخزن","f":"=IF(H16<=J16,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","b":true,"al":"center"}]},{"r":17,"h":50.0,"cells":[{"c":"A17","v":"MAT-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"مواسير تغذية مياه بولي بروبيلين حراري (PPR PN20 — قطر 32 مم طول 4 م)","bg":"#F8FAFC"},{"c":"C17","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":0,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A17,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":285,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A17,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":515,"f":"=ROUND(D17+E17-F17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":510,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":-5,"f":"=ROUND(H17-G17,2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":310,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":9180,"f":"=ROUND(H17*'3_حد_الطلب_ومراكز_التكلفة'!G13,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":"رصيد آمن بالمخزن","f":"=IF(H17<=J17,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":18,"h":50.0,"cells":[{"c":"A18","v":"MAT-10","b":true,"al":"center"},{"c":"B18","v":"كابلات نحاسية معزولة للقوى الكهربائية (CU/XLPE/PVC 4×16 mm²)"},{"c":"C18","v":"م.ط","b":true,"al":"center"},{"c":"D18","v":1000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":0,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A18,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"إضافة وارد\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":415,"f":"=SUMIFS('2_سجل_أذون_الإضافة_والصرف'!$G$5:$G$18,'2_سجل_أذون_الإضافة_والصرف'!$C$5:$C$18,A18,'2_سجل_أذون_الإضافة_والصرف'!$D$5:$D$18,\"صرف تشغيل\")","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":585,"f":"=ROUND(D18+E18-F18,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":-5,"f":"=ROUND(H18-G18,2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":600,"f":"='3_حد_الطلب_ومراكز_التكلفة'!F14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":37700,"f":"=ROUND(H18*'3_حد_الطلب_ومراكز_التكلفة'!G14,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":"رصيد حرج — اطلب فوراً","f":"=IF(H18<=J18,\"رصيد حرج — اطلب فوراً\",\"رصيد آمن بالمخزن\")","b":true,"al":"center"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي القيمة المالية للتشوينات والمخزون الفعلي الحالي بالموقع (Total Physical Inventory Value):","bg":"#0F766E","fg":"#FFFFFF","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":458710,"f":"=SUM(K9:K18)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":"3 أصناف حرجة","f":"=COUNTIF(L9:L18,\"رصيد حرج — اطلب فوراً\")&\" أصناف حرجة\"","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"2_سجل_أذون_الإضافة_والصرف","maxRow":20,"maxCol":10,"colWidths":[14.0,13.0,13.0,16.0,58.0,22.0,15.0,16.0,18.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل الحركات المخزنية اليومية: أذون الإضافة للمخزن (GRN) وأذون الصرف للتشغيل ومقاولي الباطن (Material In/Out 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 جميع كميات الإضافة والصرف المسجلة في هذا الجدول تلقائياً إلى كارت الصنف الرئيسي في التبويب الأول عبر معادلات SUMIFS","bg":"#1E293B","fg":"#E2E8F0","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":3,"h":38.0,"cells":[{"c":"A3","v":"ثانياً: دفتر قيد أذون استلام التوريدات (إضافة وارد) وأذون صرف الخامات للمنطقة الهندسية أو مقاول الباطن (صرف تشغيل)","bg":"#1E3A8A","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":4,"h":42.0,"cells":[{"c":"A4","v":"رقم الإذن","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تاريخ الحركة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"كود الصنف","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"نوع الحركة المخزنية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"بيان حركة التوريد أو الصرف ورقم محضر الفحص MIR / الجهة المستلمة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"مركز التكلفة / المقاول","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الكمية المسجلة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر الوحدة المرجعي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي قيمة الإذن","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"تصنيف القيد المحاسبي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":48.0,"cells":[{"c":"A5","v":"GRN-2026-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"2026-10-05","bg":"#F8FAFC","al":"center"},{"c":"C5","v":"MAT-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D5","v":"إضافة وارد","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E5","v":"توريد دفعة حديد تسليح قطر 16 مم بموجب إذن فحص MIR-105 — مصنع حديد وطني","bg":"#F8FAFC"},{"c":"F5","v":"المخزن الرئيسي","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G5","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":3100,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C5,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":155000,"f":"=ROUND(G5*H5,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":"إضافة مخزنية (+)","f":"=IF(D5=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":6,"h":48.0,"cells":[{"c":"A6","v":"ISS-2026-01","b":true,"al":"center"},{"c":"B6","v":"2026-10-08","al":"center"},{"c":"C6","v":"MAT-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D6","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E6","v":"منصرف لتسليح لبشة وأعمدة المبنى الإداري (B1) — مقاول الحدادة المسلحة"},{"c":"F6","v":"مركز تكلفة الخرسانات","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G6","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":3100,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C6,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":99200,"f":"=ROUND(G6*H6,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":"منصرف مركز تكلفة (-)","f":"=IF(D6=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","b":true,"al":"center"}]},{"r":7,"h":48.0,"cells":[{"c":"A7","v":"ISS-2026-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"2026-10-10","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"MAT-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D7","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E7","v":"منصرف لتسليح بلاطات وكانات الدور الأول — مقاول الحدادة المسلحة","bg":"#F8FAFC"},{"c":"F7","v":"مركز تكلفة الخرسانات","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G7","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":3150,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C7,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":56700,"f":"=ROUND(G7*H7,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":"منصرف مركز تكلفة (-)","f":"=IF(D7=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":8,"h":48.0,"cells":[{"c":"A8","v":"GRN-2026-02","b":true,"al":"center"},{"c":"B8","v":"2026-10-12","al":"center"},{"c":"C8","v":"MAT-03","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D8","v":"إضافة وارد","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E8","v":"توريد أسمنت بورتلاندي عادي معبأ لمخزن الموقع — بوليصة شحن #4410"},{"c":"F8","v":"المخزن الرئيسي","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G8","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":340,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C8,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":10200,"f":"=ROUND(G8*H8,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":"إضافة مخزنية (+)","f":"=IF(D8=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","b":true,"al":"center"}]},{"r":9,"h":48.0,"cells":[{"c":"A9","v":"ISS-2026-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"2026-10-15","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"MAT-03","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D9","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E9","v":"منصرف لأعمال المباني والطرطشة واللياسة بالدور الأرضي والأول","bg":"#F8FAFC"},{"c":"F9","v":"مقاول باطن التشطيبات","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G9","v":51,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":340,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C9,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":17340,"f":"=ROUND(G9*H9,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":"منصرف مركز تكلفة (-)","f":"=IF(D9=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":48.0,"cells":[{"c":"A10","v":"GRN-2026-03","b":true,"al":"center"},{"c":"B10","v":"2026-10-17","al":"center"},{"c":"C10","v":"MAT-04","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D10","v":"إضافة وارد","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E10","v":"توريد بلوك خرساني مفرغ 20×20×40 سم بموجب فحص MIR-112"},{"c":"F10","v":"المخزن الرئيسي","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G10","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":1850,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C10,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":37000,"f":"=ROUND(G10*H10,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":"إضافة مخزنية (+)","f":"=IF(D10=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","b":true,"al":"center"}]},{"r":11,"h":48.0,"cells":[{"c":"A11","v":"ISS-2026-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"2026-10-19","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"MAT-04","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D11","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E11","v":"منصرف لأعمال قواطع المباني في الأدوار المتكررة — مقاول المباني","bg":"#F8FAFC"},{"c":"F11","v":"مقاول باطن التشطيبات","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G11","v":16.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":1850,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C11,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":30340,"f":"=ROUND(G11*H11,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":"منصرف مركز تكلفة (-)","f":"=IF(D11=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":48.0,"cells":[{"c":"A12","v":"GRN-2026-04","b":true,"al":"center"},{"c":"B12","v":"2026-10-21","al":"center"},{"c":"C12","v":"MAT-05","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D12","v":"إضافة وارد","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E12","v":"توريد بورسلين أرضيات 60×120 سم فرز أول — تشغيلة موحدة #SH-88"},{"c":"F12","v":"المخزن الرئيسي","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G12","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":68,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C12,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":54400,"f":"=ROUND(G12*H12,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":"إضافة مخزنية (+)","f":"=IF(D12=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","b":true,"al":"center"}]},{"r":13,"h":48.0,"cells":[{"c":"A13","v":"ISS-2026-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"2026-10-23","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"MAT-05","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D13","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E13","v":"منصرف لتركيب أرضيات الصالات والممرات بالدور الأول — مقاول السيراميك","bg":"#F8FAFC"},{"c":"F13","v":"مقاول باطن التشطيبات","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G13","v":485,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":68,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C13,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":32980,"f":"=ROUND(G13*H13,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":"منصرف مركز تكلفة (-)","f":"=IF(D13=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":48.0,"cells":[{"c":"A14","v":"ISS-2026-06","b":true,"al":"center"},{"c":"B14","v":"2026-10-25","al":"center"},{"c":"C14","v":"MAT-06","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D14","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E14","v":"منصرف شكاير مونة لاصق بورسلين C2TE لمقاول السيراميك والرخام"},{"c":"F14","v":"مقاول باطن التشطيبات","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G14","v":83,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":32,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C14,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":2656,"f":"=ROUND(G14*H14,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":"منصرف مركز تكلفة (-)","f":"=IF(D14=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","b":true,"al":"center"}]},{"r":15,"h":48.0,"cells":[{"c":"A15","v":"ISS-2026-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"2026-10-27","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"MAT-07","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D15","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E15","v":"منصرف لفائف عزل مائي بيتوميني 4 مم لعزل القبو والحمامات","bg":"#F8FAFC"},{"c":"F15","v":"مركز تكلفة العزل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G15","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":145,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C15,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":4060,"f":"=ROUND(G15*H15,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":"منصرف مركز تكلفة (-)","f":"=IF(D15=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":48.0,"cells":[{"c":"A16","v":"ISS-2026-08","b":true,"al":"center"},{"c":"B16","v":"2026-10-29","al":"center"},{"c":"C16","v":"MAT-08","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D16","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E16","v":"منصرف ألواح جبس بورد للأسقف المستعارة بالمكاتب الإدارية"},{"c":"F16","v":"مقاول باطن التشطيبات","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G16","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":42,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C16,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":2520,"f":"=ROUND(G16*H16,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":"منصرف مركز تكلفة (-)","f":"=IF(D16=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","b":true,"al":"center"}]},{"r":17,"h":48.0,"cells":[{"c":"A17","v":"ISS-2026-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"2026-10-31","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"MAT-09","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D17","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E17","v":"منصرف مواسير تغذية PPR قطر 32 مم لشبكة تغذية المياه","bg":"#F8FAFC"},{"c":"F17","v":"مقاول باطن MEP","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G17","v":285,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":18,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C17,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":5130,"f":"=ROUND(G17*H17,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":"منصرف مركز تكلفة (-)","f":"=IF(D17=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":18,"h":48.0,"cells":[{"c":"A18","v":"ISS-2026-10","b":true,"al":"center"},{"c":"B18","v":"2026-11-02","al":"center"},{"c":"C18","v":"MAT-10","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D18","v":"صرف تشغيل","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E18","v":"منصرف كابلات نحاسية مسلحة 4×16 مم2 للوحات القوى الفرعية"},{"c":"F18","v":"مقاول باطن MEP","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"G18","v":415,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":65,"f":"=INDEX('3_حد_الطلب_ومراكز_التكلفة'!$G$5:$G$14,MATCH(C18,'3_حد_الطلب_ومراكز_التكلفة'!$A$5:$A$14,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":26975,"f":"=ROUND(G18*H18,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":"منصرف مركز تكلفة (-)","f":"=IF(D18=\"إضافة وارد\",\"إضافة مخزنية (+)\",\"منصرف مركز تكلفة (-)\")","b":true,"al":"center"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"إجمالي قيمة أذون التوريد والإضافة للمخزن خلال الفترة (Total Material Inward Value):","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":256600,"f":"=SUMIF(D5:D18,\"إضافة وارد\",I5:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":"إجمالي التوريدات","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":20,"h":44.0,"cells":[{"c":"A20","v":"إجمالي قيمة أذون الصرف لمراكز التكلفة ومقاولي الباطن خلال الفترة (Total Material Issued Value):","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":277901,"f":"=SUMIF(D5:D18,\"صرف تشغيل\",I5:I18)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"إجمالي المنصرف","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"3_حد_الطلب_ومراكز_التكلفة","maxRow":14,"maxCol":7,"colWidths":[14.0,58.0,18.0,13.0,13.0,20.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حساب حد إعادة الطلب (Reorder Point — ROP) وأسعار التقييم المرجعية للأصناف المخزنية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"يُحسب حد إعادة الطلب تلقائياً من معادلة: (معدل الاستهلاك اليومي × مهلة التوريد بالأيام Lead Time) + مخزون الأمان الاحتياطي","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"أولاً: معايير حساب حد إعادة الطلب (ROP) ومتوسط سعر الوحدة لكل صنف (عدّل الخلايا الصفراء لتحديث التنبيهات في كارت الصنف)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود الصنف","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الصنف بالمخزن","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"معدل الاستهلاك اليومي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مهلة التوريد (يوم)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"مخزون الأمان الاحتياطي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"حد إعادة الطلب المحسوب ROP","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"متوسط سعر الوحدة المرجعي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"MAT-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"حديد تسليح رتبة B500B — قطر 16 مم (طن)","bg":"#F8FAFC"},{"c":"C5","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":27.5,"f":"=ROUND((C5*D5)+E5,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":3100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":40.0,"cells":[{"c":"A6","v":"MAT-02","b":true,"al":"center"},{"c":"B6","v":"حديد تسليح رتبة B500B — قطر 12 مم (طن)"},{"c":"C6","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":22,"f":"=ROUND((C6*D6)+E6,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":3150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":40.0,"cells":[{"c":"A7","v":"MAT-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"أسمنت بورتلاندي عادي معبأ (طن)","bg":"#F8FAFC"},{"c":"C7","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":20,"f":"=ROUND((C7*D7)+E7,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"MAT-04","b":true,"al":"center"},{"c":"B8","v":"بلوك خرساني مفرغ 20×20×40 سم (ألف بلوكة)"},{"c":"C8","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":12.5,"f":"=ROUND((C8*D8)+E8,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":1850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"MAT-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"بورسلين أرضيات قطع ليزر 60×120 سم (م2)","bg":"#F8FAFC"},{"c":"C9","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":600,"f":"=ROUND((C9*D9)+E9,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"MAT-06","b":true,"al":"center"},{"c":"B10","v":"مونة لاصق بورسلين C2TE شيكارة 25 كجم (شيكارة)"},{"c":"C10","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":115,"f":"=ROUND((C10*D10)+E10,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"MAT-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"لفائف عزل مائي بيتوميني مسلح 4 مم (لفة)","bg":"#F8FAFC"},{"c":"C11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":73,"f":"=ROUND((C11*D11)+E11,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"MAT-08","b":true,"al":"center"},{"c":"B12","v":"ألواح جبس بورد مقاومة للرطوبة والحريق (لوح)"},{"c":"C12","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":150,"f":"=ROUND((C12*D12)+E12,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"MAT-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"مواسير تغذية مياه بولي بروبيلين PPR 32mm (م.ط)","bg":"#F8FAFC"},{"c":"C13","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":310,"f":"=ROUND((C13*D13)+E13,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"MAT-10","b":true,"al":"center"},{"c":"B14","v":"كابلات نحاسية مسلحة 4×16 mm² (م.ط)"},{"c":"C14","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":600,"f":"=ROUND((C14*D14)+E14,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}