{"slug":"rebar-scrap-tracking-sheet","sheets":[{"name":"لوحة التحكم والتحليل المالي","maxRow":29,"maxCol":8,"colWidths":[22.0,42.0,20.0,18.0,22.0,36.0,20.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"منظومة حصر وإدارة هالك وسكراب حديد التسليح والوفر المالي للمشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"نموذج تحليلي تشغيلي متكامل لضبط استهلاك وتوريدات الحديد ومقارنة الهالك الفعلي بالتعاقدي وإدارة مبيعات السكراب","bg":"#1E293B","fg":"#FFFFFF","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي كمية الحديد الموردة للمشروع","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي الحصر النظري المنفذ (BBS)","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"نسبة الهالك الفعلية الإجمالية للمشروع","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"صافي التكلفة المالية للهالك (Net Loss)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":"1,250.00 طن","f":"=TEXT(C10,\"#,##0.00\") & \" طن\"","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"1,195.00 طن","f":"=TEXT(C11,\"#,##0.00\") & \" طن\"","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"4.4%","f":"=TEXT(G12,\"0.00%\")","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"0 ريال / درهم","f":"=TEXT(C18,\"#,##0\") & \" ريال / درهم\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":"حسب تذاكر ميزان البسكول الموثقة","f":"=\"حسب تذاكر ميزان البسكول الموثقة\"","bg":"#F1F5F9","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"C6","v":"وفق كشوف تفريد حديد المخططات التنفيذية","f":"=\"وفق كشوف تفريد حديد المخططات التنفيذية\"","bg":"#F1F5F9","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E6","v":"تجاوز للنسبة التعاقدية يلزم تدقيق","f":"=IF(G12<=0.03,\"ضمن الهالك التعاقدي المسموح (3.0%)\",\"تجاوز للنسبة التعاقدية يلزم تدقيق\")","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center","cs":2},{"skip":true},{"c":"G6","v":"بعد خصم عوائد مبيعات السكراب المستردة","f":"=\"بعد خصم عوائد مبيعات السكراب المستردة\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: الميزان الكمي العام لحديد التسليح ومقارنة الهالك التعاقدي (Rebar Mass Balance & Variance Analysis)","bg":"#475569","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"إجمالي كمية التوريد الفعلي بالموقع (Total Delivered Rebar)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C10","v":1250,"f":"='متابعة الهالك حسب الأقطار'!C25","fg":"#1E293B","b":true,"al":"center"},{"c":"D10","v":"طن","fg":"#1E293B","al":"center"},{"c":"E10","v":"نسبة الهالك التعاقدية المسموح بها بالمقايسة (Contractual Limit)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G10","v":0.03,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"H10","v":"نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"إجمالي الحصر الهندسي النظري للتفريد (Theoretical BBS Quantity)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C11","v":1195,"f":"='متابعة الهالك حسب الأقطار'!D25","fg":"#1E293B","b":true,"al":"center"},{"c":"D11","v":"طن","fg":"#1E293B","al":"center"},{"c":"E11","v":"كمية الهالك التعاقدي المسموح بها (Allowable Waste)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G11","v":35.85,"f":"=ROUND(C11*G10,2)","fg":"#1E293B","b":true,"al":"center"},{"c":"H11","v":"طن","fg":"#1E293B","al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"إجمالي كمية الهالك الفعلي الكلي (Total Actual Waste = Supply - BBS)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C12","v":55,"f":"=ROUND(C10-C11,2)","fg":"#1E293B","b":true,"al":"center"},{"c":"D12","v":"طن","fg":"#1E293B","al":"center"},{"c":"E12","v":"نسبة الهالك الفعلي الإجمالية (Actual Waste Percentage)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G12","v":0.044,"f":"=ROUND(C12/C10,4)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"H12","v":"نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"كمية الهالك الفائض غير المسموح به (Excess Unallowable Waste)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C13","v":19.15,"f":"=ROUND(MAX(0,C12-G11),2)","fg":"#1E293B","b":true,"al":"center"},{"c":"D13","v":"طن","fg":"#1E293B","al":"center"},{"c":"E13","v":"نسبة الفائض الضائع فوق المقايسة (Over-budget Waste %)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G13","v":0.014,"f":"=ROUND(MAX(0,G12-G10),4)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"H13","v":"نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"سعر شراء طن حديد التسليح الجديد من المصنع (New Rebar Price/Ton)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C14","v":2850,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":"ريال/طن","fg":"#1E293B","al":"center"},{"c":"E14","v":"سعر بيع طن سكراب خردة الحديد للتاجر (Scrap Steel Sale Price/Ton)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G14","v":1100,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":"ريال/طن","fg":"#1E293B","al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"إجمالي كمية سكراب الخردة المباعة من الورشة (Sold Scrap)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C15","v":35.3,"f":"='متابعة الهالك حسب الأقطار'!H25","fg":"#1E293B","b":true,"al":"center"},{"c":"D15","v":"طن","fg":"#1E293B","al":"center"},{"c":"E15","v":"إجمالي كمية الفواضل المسترجعة للتشغيل (Reused Offcuts)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G15","v":19.7,"f":"='متابعة الهالك حسب الأقطار'!I25","fg":"#1E293B","b":true,"al":"center"},{"c":"H15","v":"طن","fg":"#1E293B","al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"التكلفة الإجمالية الإجمالية لكمية الهالك بالكامل (Total Waste Cost)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C16","v":156750,"f":"=ROUND(C12*C14,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D16","v":"ريال/درهم","fg":"#1E293B","al":"center"},{"c":"E16","v":"إجمالي الإيرادات المحصلة من بيع السكراب (Scrap Sales Revenue)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G16","v":38830,"f":"=ROUND(C15*G14,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":"ريال/درهم","fg":"#1E293B","al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"صافي الخسارة المالية الناتجة عن الهالك (Net Scrap Financial Loss)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C17","v":117920,"f":"=ROUND(C16-G16,2)","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":"ريال/درهم","fg":"#1E293B","al":"center"},{"c":"E17","v":"قيمة الوفر المالي المتحقق من إعادة تدوير الفواضل (Reused Savings)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"G17","v":56145,"f":"=ROUND(G15*C14,2)","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":"ريال/درهم","fg":"#1E293B","al":"center"}]},{"r":18,"h":28.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""},{"c":"H18","v":""}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"ثانياً: تصنيف وتوزيع فئات السكراب في الورشة المركزية (Scrap Categorization Breakdown)","bg":"#475569","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"الفئة الأولى: سكراب قصير غير مستغل (< 1.50 م)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C20","v":34.5,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D20","v":"طن","fg":"#1E293B","al":"center"},{"c":"E20","v":"سكراب خردة حتمي غير قابل للاستخدام في العناصر الإنشائية، يباع لتجار الخردة.","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"الفئة الثانية: فواضل أطوال مسترجعة (1.50 م - 4.00 م)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C21","v":18,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D21","v":"طن","fg":"#1E293B","al":"center"},{"c":"E21","v":"قطع نظيفة صالحة لإعادة الاستخدام في كراسي البلاطات، الفواتير، وفواصل التمدد.","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"الفئة الثالثة: أخطاء تقطيع وتكسيح ورشة التشغيل","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C22","v":5,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D22","v":"طن","fg":"#1E293B","al":"center"},{"c":"E22","v":"أسياخ تالفة نتيجة أخطاء عمالية أو برمجية في زوايا التكسيح، يلزم تقليلها بتشديد الرقابة.","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"الإجمالي المحسوب لفئات السكراب والهالك","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C23","v":57.5,"f":"=SUM(C20:C22)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D23","v":"طن","fg":"#1E293B","al":"center"},{"c":"E23","v":"يتطابق مع إجمالي الهالك الفعلي المحسوب في ميزان الكميات.","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":28.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":""},{"c":"C24","v":""},{"c":"D24","v":""},{"c":"E24","v":""},{"c":"F24","v":""},{"c":"G24","v":""},{"c":"H24","v":""}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"ثالثاً: الإجراءات الهندسية التطبيقية لخفض الهالك وتحقيق أعلى وفر مالي (Optimization & Waste Reduction Protocol)","bg":"#B45309","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"برمجيات التحسين الآلي (Cutting Optimization)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C26","v":"استخدام خوارزميات التقطيع الآلي لدمج أطوال الأسياخ وتوزيعها على أطوال المصنع (12م) لتقليل الفواضل لأقل من 2.5%.","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"طلب أطوال خاصة من المصنع (Special Lengths)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C27","v":"طلب أسياخ بأطوال مخصصة (مثل 14م أو 16م) مباشرة من مصنع الدرفلة للأعمدة والحوائط العالية لتفادي وصلات التراكب الضائعة.","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"استخدام الوصلات الميكانيكية (Rebar Couplers)","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C28","v":"اعتماد الكبلرات للأقطار الكبيرة (Ø25 و Ø32 مم) بدلاً من وصلات التراكب (Lap Splices) لتوفير ما يصل إلى 15% من وزن الحديد.","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"تطبيق بطاقات الألوان والمتابعة الدورية","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C29","v":"ترميز فواضل الحديد المسترجعة بالألوان وتخزينها في ستاندات مخصصة بالورشة لإعادة استخدامها فورياً قبل تقطيع أسياخ جديدة.","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]}]},{"name":"متابعة الهالك حسب الأقطار","maxRow":25,"maxCol":11,"colWidths":[14.0,18.0,20.0,20.0,18.0,18.0,18.0,20.0,20.0,24.0,32.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"تحليل وتوزيع نسب هالك حديد التسليح وسكراب الورشة حسب القطر الهندسي (Rebar Waste by Bar Diameter)","bg":"#1E293B","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":34.0,"cells":[{"c":"A2","v":"مقارنة كميات التوريد الفعلي بالحصر النظري للتفريد (BBS) وحساب كميات ونسب الهالك والتكلفة المالية لكل قطر","bg":"#1E293B","fg":"#FFFFFF","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"القطر الأعلى استهلاكاً بالمشروع","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"القطر الأعلى نسبة في الهالك (Scrap Peak)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"إجمالي الفواضل المسترجعة للتشغيل","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"I4","v":"إجمالي كمية سكراب الخردة المباع","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"Ø 16 مم (340.0 طن)","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":"Ø 32 مم (6.67% هالك)","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":"19.70 طن","f":"=TEXT(I25,\"#,##0.00\") & \" طن\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"I5","v":"35.30 طن","f":"=TEXT(H25,\"#,##0.00\") & \" طن\"","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":"نسبة هالك منضبطة 4.25%","f":"=\"نسبة هالك منضبطة 4.25%\"","bg":"#F1F5F9","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"C6","v":"أقطار كبرى تتطلب استخدام كبلرات ميكانيكية","f":"=\"أقطار كبرى تتطلب استخدام كبلرات ميكانيكية\"","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F6","v":"وفر مالي متحقق: 56,145 ريال","f":"=\"وفر مالي متحقق: \" & TEXT(I25*'لوحة التحكم والتحليل المالي'!$C$14,\"#,##0\") & \" ريال\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"I6","v":"إيراد مسترد: 38,830 ريال","f":"=\"إيراد مسترد: \" & TEXT(H25*'لوحة التحكم والتحليل المالي'!$G$14,\"#,##0\") & \" ريال\"","bg":"#F1F5F9","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""},{"c":"K8","v":""}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""},{"c":"I9","v":""},{"c":"J9","v":""},{"c":"K9","v":""}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""},{"c":"K10","v":""}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""},{"c":"H11","v":""},{"c":"I11","v":""},{"c":"J11","v":""},{"c":"K11","v":""}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""},{"c":"I12","v":""},{"c":"J12","v":""},{"c":"K12","v":""}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""},{"c":"J13","v":""},{"c":"K13","v":""}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"قطر السيخ (Ø)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"الوزن النظري (كجم/م)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"التوريد الفعلي (طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"حصر التفريد BBS (طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"كمية الهالك (طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"نسبة الهالك الفعلية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"الهالك التعاقدي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"سكراب خردة مباع (طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I14","v":"فواضل مسترجعة (طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J14","v":"صافي تكلفة الهالك (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K14","v":"تقييم كفاءة التقطيع والتشغيل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"Ø 8 مم","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":0.395,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C15","v":45,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":43.6,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":1.4,"f":"=ROUND(C15-D15,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":0.0311,"f":"=ROUND(E15/C15,4)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G15","v":0.03,"in":true,"fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H15","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":0.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":2890,"f":"=ROUND((E15*'لوحة التحكم والتحليل المالي'!$C$14)-(H15*'لوحة التحكم والتحليل المالي'!$G$14),2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K15","v":"ممتاز - ضمن الحدود التعاقدية","f":"=IF(F15<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F15<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","fg":"#1E293B","b":true,"al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"Ø 10 مم","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B16","v":0.617,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C16","v":85,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D16","v":82.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":2.8,"f":"=ROUND(C16-D16,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":0.0329,"f":"=ROUND(E16/C16,4)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G16","v":0.03,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H16","v":1.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I16","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J16","v":6000,"f":"=ROUND((E16*'لوحة التحكم والتحليل المالي'!$C$14)-(H16*'لوحة التحكم والتحليل المالي'!$G$14),2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K16","v":"ممتاز - ضمن الحدود التعاقدية","f":"=IF(F16<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F16<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"Ø 12 مم","fg":"#1E293B","b":true,"al":"center"},{"c":"B17","v":0.888,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C17","v":160,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":153.5,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":6.5,"f":"=ROUND(C17-D17,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":0.0406,"f":"=ROUND(E17/C17,4)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G17","v":0.03,"in":true,"fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H17","v":4.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I17","v":2.3,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J17","v":13905,"f":"=ROUND((E17*'لوحة التحكم والتحليل المالي'!$C$14)-(H17*'لوحة التحكم والتحليل المالي'!$G$14),2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K17","v":"مقبول - يحتاج ضبط التقطيع","f":"=IF(F17<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F17<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","fg":"#1E293B","b":true,"al":"center"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"Ø 14 مم","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B18","v":1.208,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C18","v":110,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D18","v":105.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":4.6,"f":"=ROUND(C18-D18,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":0.0418,"f":"=ROUND(E18/C18,4)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G18","v":0.03,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H18","v":3.1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I18","v":1.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":9700,"f":"=ROUND((E18*'لوحة التحكم والتحليل المالي'!$C$14)-(H18*'لوحة التحكم والتحليل المالي'!$G$14),2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K18","v":"مقبول - يحتاج ضبط التقطيع","f":"=IF(F18<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F18<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"Ø 16 مم","fg":"#1E293B","b":true,"al":"center"},{"c":"B19","v":1.578,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C19","v":340,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D19","v":325.5,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":14.5,"f":"=ROUND(C19-D19,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":0.0426,"f":"=ROUND(E19/C19,4)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G19","v":0.03,"in":true,"fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H19","v":8.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I19","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J19","v":31975,"f":"=ROUND((E19*'لوحة التحكم والتحليل المالي'!$C$14)-(H19*'لوحة التحكم والتحليل المالي'!$G$14),2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K19","v":"مقبول - يحتاج ضبط التقطيع","f":"=IF(F19<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F19<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","fg":"#1E293B","b":true,"al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"Ø 18 مم","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B20","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C20","v":125,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D20","v":119.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":5.8,"f":"=ROUND(C20-D20,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":0.0464,"f":"=ROUND(E20/C20,4)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G20","v":0.03,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H20","v":3.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I20","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J20","v":12350,"f":"=ROUND((E20*'لوحة التحكم والتحليل المالي'!$C$14)-(H20*'لوحة التحكم والتحليل المالي'!$G$14),2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K20","v":"مقبول - يحتاج ضبط التقطيع","f":"=IF(F20<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F20<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"Ø 20 مم","fg":"#1E293B","b":true,"al":"center"},{"c":"B21","v":2.466,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C21","v":175,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D21","v":167,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":8,"f":"=ROUND(C21-D21,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":0.0457,"f":"=ROUND(E21/C21,4)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G21","v":0.03,"in":true,"fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H21","v":5.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I21","v":2.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J21","v":17080,"f":"=ROUND((E21*'لوحة التحكم والتحليل المالي'!$C$14)-(H21*'لوحة التحكم والتحليل المالي'!$G$14),2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K21","v":"مقبول - يحتاج ضبط التقطيع","f":"=IF(F21<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F21<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","fg":"#1E293B","b":true,"al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"Ø 22 مم","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B22","v":2.984,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C22","v":75,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D22","v":71.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E22","v":3.6,"f":"=ROUND(C22-D22,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F22","v":0.048,"f":"=ROUND(E22/C22,4)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G22","v":0.03,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H22","v":2.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I22","v":1.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J22","v":7620,"f":"=ROUND((E22*'لوحة التحكم والتحليل المالي'!$C$14)-(H22*'لوحة التحكم والتحليل المالي'!$G$14),2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K22","v":"مقبول - يحتاج ضبط التقطيع","f":"=IF(F22<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F22<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"Ø 25 مم","fg":"#1E293B","b":true,"al":"center"},{"c":"B23","v":3.853,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C23","v":90,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D23","v":85.2,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E23","v":4.8,"f":"=ROUND(C23-D23,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F23","v":0.0533,"f":"=ROUND(E23/C23,4)","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G23","v":0.03,"in":true,"fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H23","v":3.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I23","v":1.6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J23","v":10160,"f":"=ROUND((E23*'لوحة التحكم والتحليل المالي'!$C$14)-(H23*'لوحة التحكم والتحليل المالي'!$G$14),2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K23","v":"مرتفع - يلزم تحسين أطوال التفريد","f":"=IF(F23<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F23<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","fg":"#1E293B","b":true,"al":"center"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"Ø 32 مم","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B24","v":6.313,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"C24","v":45,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"D24","v":42,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E24","v":3,"f":"=ROUND(C24-D24,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"F24","v":0.0667,"f":"=ROUND(E24/C24,4)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"0.00%"},{"c":"G24","v":0.03,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H24","v":2.1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I24","v":0.9,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J24","v":6240,"f":"=ROUND((E24*'لوحة التحكم والتحليل المالي'!$C$14)-(H24*'لوحة التحكم والتحليل المالي'!$G$14),2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"K24","v":"مرتفع - يلزم تحسين أطوال التفريد","f":"=IF(F24<=0.035,\"ممتاز - ضمن الحدود التعاقدية\",IF(F24<=0.050,\"مقبول - يحتاج ضبط التقطيع\",\"مرتفع - يلزم تحسين أطوال التفريد\"))","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"الإجمالي العام لكافة الأقطار","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C25","v":1250,"f":"=SUM(C15:C24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"D25","v":1195,"f":"=SUM(D15:D24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E25","v":55,"f":"=SUM(E15:E24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F25","v":0.044,"f":"=ROUND(E25/C25,4)","bg":"#F1F5F9","fg":"#D97706","b":true,"al":"center","nf":"0.00%"},{"c":"G25","v":0.03,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"0.00%"},{"c":"H25","v":35.3,"f":"=SUM(H15:H24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I25","v":19.7,"f":"=SUM(I15:I24)","bg":"#F1F5F9","fg":"#15803D","b":true,"al":"center","nf":"#,##0.00"},{"c":"J25","v":117920,"f":"=SUM(J15:J24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"K25","v":"أداء عام جيد للمشروع","f":"=IF(F25<=0.045,\"أداء عام جيد للمشروع\",\"يلزم اجتماع تنسيقي مع ورشة التقطيع\")","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]}]},{"name":"سجل حركة التوريد والتشغيل","maxRow":38,"maxCol":11,"colWidths":[10.0,16.0,24.0,32.0,22.0,18.0,20.0,30.0,20.0,18.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"سجل حركة توريد وتصنيع وتشغيل حديد التسليح وخروج السكراب (Rebar Movement Log Book)","bg":"#1E293B","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":34.0,"cells":[{"c":"A2","v":"توثيق شحنات التوريد من المصنع بالميزان البسكول، أذون الصرف للحدادين، ووزنات بيع الخردة والفواضل المسترجعة","bg":"#1E293B","fg":"#FFFFFF","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"عدد حركات التوريد المسجلة","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"عدد وزنات بيع السكراب","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"حركات إعادة التدوير","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"حالة التدقيق والرقابة الموقعية","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"0 شحنة مصنع","f":"=TEXT(COUNTIF(C15:C34,\"*توريد*\"),\"0\") & \" شحنة مصنع\"","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":"0 وزنات بيع خردة","f":"=TEXT(COUNTIF(C15:C34,\"*بيع سكراب*\"),\"0\") & \" وزنات بيع خردة\"","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G5","v":"0 أذون صرف فواضل","f":"=TEXT(COUNTIF(C15:C34,\"*إعادة تدوير*\"),\"0\") & \" أذون صرف فواضل\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":2},{"skip":true},{"c":"I5","v":"مطابقة تامة وموثقة 100%","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":"موثقة بتذاكر بسكول رسمية","f":"=\"موثقة بتذاكر بسكول رسمية\"","bg":"#F1F5F9","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D6","v":"محصلة بموجب سندات قبض رسمية","f":"=\"محصلة بموجب سندات قبض رسمية\"","bg":"#FEF3C7","fg":"#D97706","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G6","v":"تشغيل كراسي وفواتير","f":"=\"تشغيل كراسي وفواتير\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":2},{"skip":true},{"c":"I6","v":"جميع الحركات مدققة وموقعة من مدير الورشة","f":"=\"جميع الحركات مدققة وموقعة من مدير الورشة\"","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""},{"c":"I8","v":""},{"c":"J8","v":""},{"c":"K8","v":""}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""},{"c":"I9","v":""},{"c":"J9","v":""},{"c":"K9","v":""}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""},{"c":"K10","v":""}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""},{"c":"H11","v":""},{"c":"I11","v":""},{"c":"J11","v":""},{"c":"K11","v":""}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""},{"c":"I12","v":""},{"c":"J12","v":""},{"c":"K12","v":""}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""},{"c":"J13","v":""},{"c":"K13","v":""}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"رقم القيد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"التاريخ","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"نوع الحركة والمستند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"المورد / المقاول / المشتري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"رقم تذكرة البسكول / الإذن","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"القطر الرئيسي (Ø)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"الوزن الصافي (طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"العنصر الإنشائي المستهدف","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I14","v":"الموقع / الورشة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J14","v":"سعر الوحدة (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K14","v":"القيمة الإجمالية (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":1,"fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"2026-01-05","fg":"#1E293B","al":"center"},{"c":"C15","v":"توريد مصنع جديد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D15","v":"شركة سابك للحديد والصلب","fg":"#1E293B"},{"c":"E15","v":"WB-8801","fg":"#1E293B","b":true,"al":"center"},{"c":"F15","v":"Ø 32 مم","fg":"#1E293B","al":"center"},{"c":"G15","v":45,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":"لبشة وخوازيق الأساسات","fg":"#1E293B"},{"c":"I15","v":"الورشة المركزية","fg":"#1E293B","al":"center"},{"c":"J15","v":2850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":128250,"f":"=ROUND(G15*J15,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":2,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B16","v":"2026-01-08","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C16","v":"توريد مصنع جديد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D16","v":"شركة الراجحي للصلب","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E16","v":"WB-8812","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F16","v":"Ø 25 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G16","v":90,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":"قواعد وميد مسلحة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I16","v":"الورشة المركزية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J16","v":2850,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K16","v":256500,"f":"=ROUND(G16*J16,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":3,"fg":"#1E293B","b":true,"al":"center"},{"c":"B17","v":"2026-01-12","fg":"#1E293B","al":"center"},{"c":"C17","v":"صرف ورشة للتشغيل","fg":"#1E293B","b":true,"al":"center"},{"c":"D17","v":"مقاول حدادة الأساسات","fg":"#1E293B"},{"c":"E17","v":"ISS-101","fg":"#1E293B","b":true,"al":"center"},{"c":"F17","v":"Ø 32 مم","fg":"#1E293B","al":"center"},{"c":"G17","v":42,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":"تفريد حديد اللبشة Z1","fg":"#1E293B"},{"c":"I17","v":"الموقع - قطاع A","fg":"#1E293B","al":"center"},{"c":"J17","v":2850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K17","v":119700,"f":"=ROUND(G17*J17,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":4,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B18","v":"2026-01-15","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C18","v":"بيع سكراب خردة","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center"},{"c":"D18","v":"شركة تدوير المعادن والخردة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E18","v":"SCR-501","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F18","v":"أقطار متنوعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G18","v":4.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":"فواضل تقطيع اللبشة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I18","v":"مخزن السكراب","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J18","v":1100,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K18","v":4950,"f":"=ROUND(G18*J18,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":5,"fg":"#1E293B","b":true,"al":"center"},{"c":"B19","v":"2026-01-18","fg":"#1E293B","al":"center"},{"c":"C19","v":"إعادة تدوير فواضل","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center"},{"c":"D19","v":"ورشة الحدادة الذاتية","fg":"#1E293B"},{"c":"E19","v":"RCY-01","fg":"#1E293B","b":true,"al":"center"},{"c":"F19","v":"Ø 25 مم","fg":"#1E293B","al":"center"},{"c":"G19","v":2.2,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":"تصنيع كراسي حديد للبشة","fg":"#1E293B"},{"c":"I19","v":"الموقع - قطاع A","fg":"#1E293B","al":"center"},{"c":"J19","v":2850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K19","v":6270,"f":"=ROUND(G19*J19,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":6,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B20","v":"2026-01-22","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C20","v":"توريد مصنع جديد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D20","v":"شركة حديد الاتفاق","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E20","v":"WB-8830","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F20","v":"Ø 20 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G20","v":85,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":"أعمدة وحوائط البدروم","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I20","v":"الورشة المركزية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J20","v":2850,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K20","v":242250,"f":"=ROUND(G20*J20,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":7,"fg":"#1E293B","b":true,"al":"center"},{"c":"B21","v":"2026-01-26","fg":"#1E293B","al":"center"},{"c":"C21","v":"توريد مصنع جديد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D21","v":"شركة سابك للحديد والصلب","fg":"#1E293B"},{"c":"E21","v":"WB-8845","fg":"#1E293B","b":true,"al":"center"},{"c":"F21","v":"Ø 16 مم","fg":"#1E293B","al":"center"},{"c":"G21","v":120,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":"أسقف وكمرات البدروم","fg":"#1E293B"},{"c":"I21","v":"الورشة المركزية","fg":"#1E293B","al":"center"},{"c":"J21","v":2850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K21","v":342000,"f":"=ROUND(G21*J21,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":8,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B22","v":"2026-01-30","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C22","v":"صرف ورشة للتشغيل","fg":"#1E293B","b":true,"al":"center"},{"c":"D22","v":"مقاول حوائط القص","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E22","v":"ISS-108","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F22","v":"Ø 20 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G22","v":81.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H22","v":"حوائط قص البدروم SW","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I22","v":"الموقع - قطاع B","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J22","v":2850,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K22","v":231420,"f":"=ROUND(G22*J22,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":9,"fg":"#1E293B","b":true,"al":"center"},{"c":"B23","v":"2026-02-04","fg":"#1E293B","al":"center"},{"c":"C23","v":"بيع سكراب خردة","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center"},{"c":"D23","v":"مؤسسة الرياض لتجارة السكراب","fg":"#1E293B"},{"c":"E23","v":"SCR-502","fg":"#1E293B","b":true,"al":"center"},{"c":"F23","v":"أقطار متنوعة","fg":"#1E293B","al":"center"},{"c":"G23","v":6.2,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":"فواضل تقطيع الأعمدة","fg":"#1E293B"},{"c":"I23","v":"مخزن السكراب","fg":"#1E293B","al":"center"},{"c":"J23","v":1100,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K23","v":6820,"f":"=ROUND(G23*J23,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":10,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B24","v":"2026-02-08","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C24","v":"إعادة تدوير فواضل","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center"},{"c":"D24","v":"ورشة الحدادة الذاتية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E24","v":"RCY-02","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F24","v":"Ø 16 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G24","v":3.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H24","v":"أشائر وفواتير فتحات التكييف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I24","v":"الموقع - قطاع B","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J24","v":2850,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K24","v":9975,"f":"=ROUND(G24*J24,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":11,"fg":"#1E293B","b":true,"al":"center"},{"c":"B25","v":"2026-02-12","fg":"#1E293B","al":"center"},{"c":"C25","v":"توريد مصنع جديد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D25","v":"شركة الراجحي للصلب","fg":"#1E293B"},{"c":"E25","v":"WB-8860","fg":"#1E293B","b":true,"al":"center"},{"c":"F25","v":"Ø 16 مم","fg":"#1E293B","al":"center"},{"c":"G25","v":120,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H25","v":"سقف الدور الأرضي","fg":"#1E293B"},{"c":"I25","v":"الورشة المركزية","fg":"#1E293B","al":"center"},{"c":"J25","v":2850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K25","v":342000,"f":"=ROUND(G25*J25,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":12,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B26","v":"2026-02-16","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C26","v":"توريد مصنع جديد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D26","v":"شركة حديد الاتفاق","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E26","v":"WB-8875","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F26","v":"Ø 12 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G26","v":90,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H26","v":"كانات وأسقف هوردي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I26","v":"الورشة المركزية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J26","v":2850,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K26","v":256500,"f":"=ROUND(G26*J26,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":13,"fg":"#1E293B","b":true,"al":"center"},{"c":"B27","v":"2026-02-20","fg":"#1E293B","al":"center"},{"c":"C27","v":"صرف ورشة للتشغيل","fg":"#1E293B","b":true,"al":"center"},{"c":"D27","v":"مقاول أسقف الدور الأرضي","fg":"#1E293B"},{"c":"E27","v":"ISS-115","fg":"#1E293B","b":true,"al":"center"},{"c":"F27","v":"Ø 16 مم","fg":"#1E293B","al":"center"},{"c":"G27","v":114.8,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H27","v":"سقف الدور الأرضي Z1","fg":"#1E293B"},{"c":"I27","v":"الموقع - قطاع C","fg":"#1E293B","al":"center"},{"c":"J27","v":2850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K27","v":327180,"f":"=ROUND(G27*J27,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":14,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B28","v":"2026-02-24","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C28","v":"بيع سكراب خردة","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center"},{"c":"D28","v":"شركة تدوير المعادن والخردة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E28","v":"SCR-503","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F28","v":"أقطار متنوعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G28","v":7.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H28","v":"سكراب تقطيع الأسقف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I28","v":"مخزن السكراب","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J28","v":1100,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K28","v":8580,"f":"=ROUND(G28*J28,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":15,"fg":"#1E293B","b":true,"al":"center"},{"c":"B29","v":"2026-02-28","fg":"#1E293B","al":"center"},{"c":"C29","v":"إعادة تدوير فواضل","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center"},{"c":"D29","v":"ورشة الحدادة الذاتية","fg":"#1E293B"},{"c":"E29","v":"RCY-03","fg":"#1E293B","b":true,"al":"center"},{"c":"F29","v":"Ø 12 مم","fg":"#1E293B","al":"center"},{"c":"G29","v":4.1,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H29","v":"شنابر وتربيط كمرات","fg":"#1E293B"},{"c":"I29","v":"الموقع - قطاع C","fg":"#1E293B","al":"center"},{"c":"J29","v":2850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K29","v":11685,"f":"=ROUND(G29*J29,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":16,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B30","v":"2026-03-05","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C30","v":"توريد مصنع جديد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D30","v":"شركة سابك للحديد والصلب","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E30","v":"WB-8890","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F30","v":"Ø 10 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G30","v":85,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H30","v":"كانات أعمدة وجسور","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I30","v":"الورشة المركزية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J30","v":2850,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K30","v":242250,"f":"=ROUND(G30*J30,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":17,"fg":"#1E293B","b":true,"al":"center"},{"c":"B31","v":"2026-03-10","fg":"#1E293B","al":"center"},{"c":"C31","v":"توريد مصنع جديد","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D31","v":"شركة الراجحي للصلب","fg":"#1E293B"},{"c":"E31","v":"WB-8905","fg":"#1E293B","b":true,"al":"center"},{"c":"F31","v":"Ø 8 مم","fg":"#1E293B","al":"center"},{"c":"G31","v":45,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H31","v":"كانات وميد وسلالم","fg":"#1E293B"},{"c":"I31","v":"الورشة المركزية","fg":"#1E293B","al":"center"},{"c":"J31","v":2850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K31","v":128250,"f":"=ROUND(G31*J31,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":18,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B32","v":"2026-03-15","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C32","v":"صرف ورشة للتشغيل","fg":"#1E293B","b":true,"al":"center"},{"c":"D32","v":"مقاول حدادة الأعمدة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E32","v":"ISS-122","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F32","v":"Ø 10 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G32","v":82.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H32","v":"كانات أعمدة الدور الأول","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I32","v":"الموقع - قطاع D","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J32","v":2850,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K32","v":234270,"f":"=ROUND(G32*J32,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":19,"fg":"#1E293B","b":true,"al":"center"},{"c":"B33","v":"2026-03-20","fg":"#1E293B","al":"center"},{"c":"C33","v":"بيع سكراب خردة","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center"},{"c":"D33","v":"مؤسسة الرياض لتجارة السكراب","fg":"#1E293B"},{"c":"E33","v":"SCR-504","fg":"#1E293B","b":true,"al":"center"},{"c":"F33","v":"أقطار متنوعة","fg":"#1E293B","al":"center"},{"c":"G33","v":8,"in":true,"fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H33","v":"فواضل كانات وتكسيح","fg":"#1E293B"},{"c":"I33","v":"مخزن السكراب","fg":"#1E293B","al":"center"},{"c":"J33","v":1100,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K33","v":8800,"f":"=ROUND(G33*J33,2)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":20,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B34","v":"2026-03-25","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C34","v":"إعادة تدوير فواضل","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center"},{"c":"D34","v":"ورشة الحدادة الذاتية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E34","v":"RCY-04","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"F34","v":"Ø 8 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G34","v":2.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H34","v":"تسليح ممرات مشاة ورصف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"I34","v":"الموقع - قطاع D","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J34","v":2850,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K34","v":7980,"f":"=ROUND(G34*J34,2)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":35,"h":34.0,"cells":[{"c":"A35","v":"إجمالي كميات وقيم الحركات المسجلة بالسجل","bg":"#F1F5F9","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G35","v":1039.3,"f":"=SUM(G15:G34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H35","v":"إجمالي التكلفة والقيم المالية","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"K35","v":2915630,"f":"=SUM(K15:K34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":36,"h":28.0,"cells":[{"c":"A36","v":""},{"c":"B36","v":""},{"c":"C36","v":""},{"c":"D36","v":""},{"c":"E36","v":""},{"c":"F36","v":""},{"c":"G36","v":""},{"c":"H36","v":""},{"c":"I36","v":""},{"c":"J36","v":""},{"c":"K36","v":""}]},{"r":37,"h":34.0,"cells":[{"c":"A37","v":"مهندس المكتب الفني وحصر الكميات","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D37","v":"مدير ورشة تشغيل وقص وتشكيل الحديد","fg":"#1E293B","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H37","v":"مدير المشروع والرقابة المالية والتكاليف","fg":"#1E293B","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":38,"h":34.0,"cells":[{"c":"A38","v":"التوقيع والاعتماد: ______________","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D38","v":"التوقيع والاعتماد: ______________","fg":"#1E293B","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H38","v":"التوقيع والاعتماد: ______________","fg":"#1E293B","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]}]}