{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["القائمة","حساب الأرباح  (2)","الايضاحات","كشف الاصول","ميزان مراجعة","ميزان مراجعة اجمالي","تحليل م . العمومية والأدارية","تحليل تكاليف التشغيل","تحليل ت . خطوط الانتاج","تكاليف الينية التحتية لخط انتاج","اصول اخري","ميزان المراجعة","قائمة المركز المالي"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":2,"defined_names":47,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"القائمة","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Sheets name"]

{"sheet":"حساب الأرباح  (2)","index":1,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[[12,1,12,2],[18,1,18,2],[22,1,22,2],[15,1,15,2],[23,1,23,2],[4,1,4,4],[0,0,0,5],[0,6,0,7],[1,0,1,5],[1,6,1,7],[3,1,3,5]]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,"قـــائـــــمـة الــدخــل "]
[null,"عن الفترة المنتهية في 12/31",null,null,null,2013]
[]
[]
[null,"البيـــــــــــــــــان",null,"الايضاحات",null,"جزئي ( دينــار ليبـي )",null,"كلي ( دينــار ليبـي )"]
[]
[null,"المبيعات",null,null,null,{"$f":"'ميزان المراجعة'!I32","v":{"$error":"#REF!"}}]
[null,"مردودات المبيعات",null,null,null,{"$f":"-'ميزان المراجعة'!H33","v":{"$error":"#REF!"}}]
[null,"إيردات اخري",null,null,null,{"$f":"'ميزان المراجعة'!I34","v":{"$error":"#REF!"}}]
[null,"الإيــــــــــــــــــــــــــــــــــــــــــردات",null,null,null,null,null,{"$f":"SUM(F10:F12)","v":{"$error":"#REF!"}}]
[null,"مواد خام اول المدة ",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"يضاف : مشتريات الفترة",null,null,null,{"$f":"'ميزان المراجعة'!H26","v":{"$error":"#REF!"}}]
[null,"البضاعة المتاحة",null,null,null,null,null,{"$f":"SUM(F14:F15)","v":{"$error":"#REF!"}}]
[null,"مواد خام آخر المدة ",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"المواد المستخدمة خلال الفترة",null,null,null,null,null,{"$f":"H16-F17","v":{"$error":"#REF!"}}]
[null,"أجور مباشرة",null,null,null,{"$f":"'تحليل تكاليف التشغيل'!F56","v":{"$error":"#REF!"}}]
[null,"مصروفات أخري مباشرة",null,null,null,0]
[]
[null,"التكلفة الاولية للانتاج",null,null,null,null,null,{"$f":"H19+F20+F21","v":{"$error":"#REF!"}}]
[]
[null,"مصروفات عمومية وإدارية",null,null,null,{"$f":"'ميزان المراجعة'!H27","v":{"$error":"#REF!"}}]
[null,"إهلاك الأصول الثابتة",null,null,null,0]
[]
[null,"التكلفة الصناعية للانتاج ",null,null,null,null,null,{"$f":"H23+F25+F26","v":{"$error":"#REF!"}}]
[]
[null,"انتاج تام اول المدة (+)",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"انتاج تام آخر المدة (-)",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"تكلفة البضاعة المباعة",null,null,null,null,null,{"$f":"H28+F30-F31","v":{"$error":"#REF!"}}]
[]
[]
[null," صافي ارباح العام قبل الضرائب",null,null,null,null,null,{"$f":"H13-H32","v":{"$error":"#REF!"}}]
[null,"مخصص ضـــــــرائب",null,0,null,null,null,0]
[null," صافي ارباح العام بعد الضرائب",null,null,null,null,null,{"$f":"H35-H36","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"نسبة مجمل ربح العمليات",null,null,null,{"$f":"(#REF!-#REF!)/#REF!","v":{"$error":"#REF!"}}]
[]
[null,"نسبة صافي ربح وخسارة النشاط",null,null,null,{"$f":"((H23+H25+H26)-(H29+H30))/(#REF!+H25+H26)","v":{"$error":"#REF!"}}]

{"sheet":"الايضاحات","index":2,"n_rows":155,"n_cols":36,"rows_kept":155,"cut":false,"hidden":false,"merged":[[122,18,122,19],[128,4,128,5],[138,4,138,5],[149,4,149,5],[103,4,103,5],[104,18,104,19],[110,18,110,19],[111,4,111,5],[116,18,116,19],[120,4,120,5],[98,18,98,19],[62,31,62,32],[64,18,64,19],[68,31,68,32],[72,4,72,5],[74,31,74,32],[76,18,76,19],[80,31,80,32],[83,4,83,5],[86,18,86,19],[92,18,92,19],[93,4,93,5],[57,4,57,5],[26,4,26,5],[26,31,26,32],[32,31,32,32],[35,4,35,5],[38,31,38,32],[43,18,43,22],[44,31,44,32],[45,4,45,5],[50,31,50,32],[53,18,53,19],[56,31,56,32],[21,3,21,4],[4,6,4,8],[4,18,4,19],[4,31,4,35],[5,18,5,19],[5,31,5,35],[6,18,6,19],[6,31,6,35],[8,31,8,32],[9,18,9,19],[14,31,14,32],[19,18,19,22],[20,31,20,32]]}
[]
[]
[]
[]
[null,null,null,null,null,null,"ايضاح رقم (3) قائمة المركز المالي",null,null,null,null,null,null,null,null,null,null,null,"ايضاح رقم (2) قائمة الدخل",null,null,null,null,null,null,null,null,null,null,null,null,"ايضاح رقم (3) الموازنة النقدية "]
[]
[null,null,null,"م","بيان",{"$f":"\"الرصيد في 1/1\"&\"/\"&[2]شرح!D7","v":"الرصيد في 1/1/2013"},"اضافات الفترة","استبعادات الفترة","الرصيد",{"$f":"\"مجمع الاهلاك في 1/1\"&\"/\"&[2]شرح!D7","v":"مجمع الاهلاك في 1/1/2013"},"اهلاك الفترة","ج /الاهلاك",{"$f":"\"صافي القيمة 31/12\"&\"/\"&[2]شرح!D7","v":"صافي القيمة 31/12/2013"}]
[null,null,null,null,"العقارات",null,{"$f":"'[2]المشتريات الراسمالية جدول15'!I20","v":0},null,{"$f":"F8+G8-H8","v":0},null,null,{"$f":"J8+K8","v":0},{"$f":"I8-L8","v":0}]
[null,null,null,null,"السيارات و المركبات",null,{"$f":"'[2]المشتريات الراسمالية جدول15'!I27","v":0},null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مقدمات مقبوضة (30)"]
[null,null,null,null,"الالات والماكينات",null,{"$f":"'[2]المشتريات الراسمالية جدول15'!I36","v":0},null,0,null,null,0,0,null,null,null,null,null,"المبيعات (18)"]
[null,null,null,null,"الاجهزة",null,{"$f":"'[2]المشتريات الراسمالية جدول15'!I54","v":0},null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"المعدات والادوات",null,{"$f":"'[2]المشتريات الراسمالية جدول15'!I68","v":0},null,0,null,null,0,0,null,null,null,null,null,"بيان",{"$f":"\"الرصيد في \"&\"\"&[2]شرح!D7","v":"الرصيد في 2013"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF12:AI12)","v":0}]
[null,null,null,null,"الاثاثات والديكور",null,{"$f":"'[2]المشتريات الراسمالية جدول15'!I74","v":0},null,0,null,null,0,0,null,null,null,null,null,"جملة المبيعات",{"$f":"'ميزان المراجعة'!I32","v":{"$error":"#REF!"}}]
[null,null,null,null,"كتب",null,{"$f":"'[2]المشتريات الراسمالية جدول15'!I79","v":0},null,0,null,null,0,0,null,null,null,null,null,"ايردات اخري",{"$f":"'ميزان المراجعة'!I34","v":{"$error":"#REF!"}}]
[null,null,null,null,"نظم معلومات",null,{"$f":"'[2]المشتريات الراسمالية جدول15'!I85","v":0},null,0,null,null,0,0,null,null,null,null,null,"مردودات مبيعات (-)",{"$f":"'ميزان المراجعة'!H33","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,"المتحصل من المدينيين ( 31)"]
[null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,"خصم مسموح به (-)"]
[null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,"صافي المبيعات",{"$f":"T13+T14-T15-T16","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في \"&\"\"&[2]شرح!D7","v":"الرصيد في 2013"}]
[null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF18:AI18)","v":0}]
[null,null,null,null,null,null,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,"تكلفة المبيعات (19)"]
[null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"تحصيل اوراق قبض (32)"]
[null,null,null,"الجملة",null,{"$f":"SUM(F8:F21)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,"بيان","الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مواد خام اول المدة ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!J11+'[2]مشتريات الموادالمباشرة -جدول3-1'!J17","v":0},{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!J12+'[2]مشتريات الموادالمباشرة -جدول3-1'!J18","v":0},{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!J13+'[2]مشتريات الموادالمباشرة -جدول3-1'!J19","v":0},null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مشتريات خلال الفترة (+)",0,{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!M11+'[2]مشتريات الموادالمباشرة -جدول3-1'!M17","v":0},{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!M12+'[2]مشتريات الموادالمباشرة -جدول3-1'!M18","v":0},{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!M13+'[2]مشتريات الموادالمباشرة -جدول3-1'!M19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF24:AI24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"المواد المتاحة",{"$f":"T23+T24","v":{"$error":"#REF!"}},{"$f":"U23+U24","v":0},{"$f":"V23+V24","v":0},{"$f":"W23+W24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مواد خام آخر المدة (-)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!F11+'[2]مشتريات الموادالمباشرة -جدول3-1'!F17","v":0},{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!F12+'[2]مشتريات الموادالمباشرة -جدول3-1'!F18","v":0},{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!F13+'[2]مشتريات الموادالمباشرة -جدول3-1'!F19","v":0}]
[null,null,null,null,"الاصول المعنوية  (4)",null,null,null,null,null,null,null,null,null,null,null,null,null,"المواد المستخدمة خلال المدة",{"$f":"T25-T26","v":{"$error":"#REF!"}},{"$f":"U25-U26","v":0},{"$f":"V25-V26","v":0},{"$f":"W25-W26","v":0},null,null,null,null,null,null,null,null,"عوائد استثمارات (33)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"اجور مباشرة",{"$f":"'تحليل تكاليف التشغيل'!F56","v":{"$error":"#REF!"}},{"$f":"'[2]الاجور المباشرة -جدول 4'!G12","v":0},{"$f":"'[2]الاجور المباشرة -جدول 4'!I12","v":0},{"$f":"'[2]الاجور المباشرة -جدول 4'!K12","v":0}]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\" \"&[2]شرح!D7","v":"الرصيد في 2013"},null,null,null,null,null,null,null,null,null,null,null,null,"مصروفات اخري مباشرة",{"$f":"'[2]مصروفاي صناعية مباشرة -جدول 5'!E26","v":0},{"$f":"'[2]مصروفاي صناعية مباشرة -جدول 5'!F26","v":0},{"$f":"'[2]مصروفاي صناعية مباشرة -جدول 5'!G26","v":0},{"$f":"'[2]مصروفاي صناعية مباشرة -جدول 5'!H26","v":0},null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"الشهرة ",null,null,null,null,null,null,null,null,null,null,null,null,null,"تكلفة اولية",{"$f":"T27+T28+T29","v":{"$error":"#REF!"}},{"$f":"U27+U28+U29","v":0},{"$f":"V27+V28+V29","v":0},{"$f":"W27+W28+W29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF30:AI30)","v":0}]
[null,null,null,null,"الايزو",null,null,null,null,null,null,null,null,null,null,null,null,null,"مصروفات صناعية غير مباشرة :"]
[null,null,null,null,"نقل التكنلوجيا / البحث والتطوير",null,null,null,null,null,null,null,null,null,null,null,null,null,"مواد غير مباشرة",{"$f":"'[2] المواد غير المباشرة -جدول 3-2'!E10+'[2] المواد غير المباشرة -جدول 3-2'!E16","v":0},{"$f":"'[2] المواد غير المباشرة -جدول 3-2'!E11+'[2] المواد غير المباشرة -جدول 3-2'!E17","v":0},{"$f":"'[2] المواد غير المباشرة -جدول 3-2'!E12+'[2] المواد غير المباشرة -جدول 3-2'!E18","v":0},{"$f":"'[2] المواد غير المباشرة -جدول 3-2'!E13+'[2] المواد غير المباشرة -جدول 3-2'!E19","v":0}]
[null,null,null,null,"الجملة",{"$f":"F30+F31+F32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"اجور غير مباشرة",{"$f":"'[2]الاجور غير المباشرة جدول 4-1'!F17","v":0},{"$f":"'[2]الاجور غير المباشرة جدول 4-1'!H17","v":0},{"$f":"'[2]الاجور غير المباشرة جدول 4-1'!J17","v":0},{"$f":"'[2]الاجور غير المباشرة جدول 4-1'!L17","v":0},null,null,null,null,null,null,null,null,"قروض (34)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصروفات اخري غير مباشرة",{"$f":"'[2]م صناعية غير مباشرة -جدول 5-1'!E24","v":0},{"$f":"'[2]م صناعية غير مباشرة -جدول 5-1'!F24","v":0},{"$f":"'[2]م صناعية غير مباشرة -جدول 5-1'!G24","v":0},{"$f":"'[2]م صناعية غير مباشرة -جدول 5-1'!H24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"التكلفة الصناعية",{"$f":"SUM(T30:T34)","v":{"$error":"#REF!"}},{"$f":"SUM(U30:U34)","v":0},{"$f":"SUM(V30:V34)","v":0},{"$f":"SUM(W30:W34)","v":0},null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"استثمارات (5)",null,null,null,null,null,null,null,null,null,null,null,null,null,"انتاج تحت التشغيل اول المدة (+)",{"$f":"'[2]موازنة انتاج ت التشغيل -جدول2-1'!M15+'[2]موازنة انتاج ت التشغيل -جدول2-1'!M21+'[2]موازنة انتاج ت التشغيل -جدول2-1'!M27","v":0},{"$f":"'[2]موازنة انتاج ت التشغيل -جدول2-1'!M16+'[2]موازنة انتاج ت التشغيل -جدول2-1'!M22+'[2]موازنة انتاج ت التشغيل -جدول2-1'!M28","v":0},{"$f":"'[2]موازنة انتاج ت التشغيل -جدول2-1'!M17+'[2]موازنة انتاج ت التشغيل -جدول2-1'!M23+'[2]موازنة انتاج ت التشغيل -جدول2-1'!M29","v":0},{"$f":"'[2]موازنة انتاج ت التشغيل -جدول2-1'!M18+'[2]موازنة انتاج ت التشغيل -جدول2-1'!M24+'[2]موازنة انتاج ت التشغيل -جدول2-1'!M30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF36:AI36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"انتاج تحت التشغيل آخر المدة (-)",{"$f":"'[2]موازنة انتاج ت التشغيل -جدول2-1'!I15+'[2]موازنة انتاج ت التشغيل -جدول2-1'!I21+'[2]موازنة انتاج ت التشغيل -جدول2-1'!I27","v":0},{"$f":"'[2]موازنة انتاج ت التشغيل -جدول2-1'!I16+'[2]موازنة انتاج ت التشغيل -جدول2-1'!I22+'[2]موازنة انتاج ت التشغيل -جدول2-1'!I28","v":0},{"$f":"'[2]موازنة انتاج ت التشغيل -جدول2-1'!I17+'[2]موازنة انتاج ت التشغيل -جدول2-1'!I23+'[2]موازنة انتاج ت التشغيل -جدول2-1'!I23","v":0},{"$f":"'[2]موازنة انتاج ت التشغيل -جدول2-1'!I18+'[2]موازنة انتاج ت التشغيل -جدول2-1'!I24+'[2]موازنة انتاج ت التشغيل -جدول2-1'!I30","v":0}]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"},null,null,null,null,null,null,null,null,null,null,null,null,"التكلفة الصناعية للانتاج خلال المدة",{"$f":"T35+T36-T37","v":{"$error":"#REF!"}},{"$f":"U35+U36-U37","v":0},{"$f":"V35+V36-V37","v":0},{"$f":"W35+W36-W37","v":0}]
[null,null,null,null,"شركات تابعة",null,null,null,null,null,null,null,null,null,null,null,null,null,"انتاج تام اول المدة (+)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[2]موازنة الانتاج التام - جدول 2'!J10+'[2]موازنة الانتاج التام - جدول 2'!J16+'[2]موازنة الانتاج التام - جدول 2'!J22","v":0},{"$f":"'[2]موازنة الانتاج التام - جدول 2'!J11+'[2]موازنة الانتاج التام - جدول 2'!J17+'[2]موازنة الانتاج التام - جدول 2'!J23","v":0},{"$f":"'[2]موازنة الانتاج التام - جدول 2'!J12+'[2]موازنة الانتاج التام - جدول 2'!J18+'[2]موازنة الانتاج التام - جدول 2'!J24","v":0},null,null,null,null,null,null,null,null,"مبيعات موجودات غير متداولة (35)"]
[null,null,null,null,"شركات المجموعة",null,null,null,null,null,null,null,null,null,null,null,null,null,"انتاج تام آخر المدة (-)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[2]موازنة الانتاج التام - جدول 2'!F10+'[2]موازنة الانتاج التام - جدول 2'!F16+'[2]موازنة الانتاج التام - جدول 2'!F22","v":0},{"$f":"'[2]موازنة الانتاج التام - جدول 2'!F11+'[2]موازنة الانتاج التام - جدول 2'!F17+'[2]موازنة الانتاج التام - جدول 2'!F23","v":0},{"$f":"'[2]موازنة الانتاج التام - جدول 2'!F12+'[2]موازنة الانتاج التام - جدول 2'!F18+'[2]موازنة الانتاج التام - جدول 2'!F24","v":0}]
[null,null,null,null,"شركات اخري",null,null,null,null,null,null,null,null,null,null,null,null,null,"تكلفة البضاعة المباعة",{"$f":"T38+T39-T40","v":{"$error":"#REF!"}},{"$f":"U38+U39-U40","v":0},{"$f":"V38+V39-V40","v":0},{"$f":"W38+W39-W40","v":0},null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"مالية اخري",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF42:AI42)","v":0}]
[null,null,null,null,"الجملة",{"$f":"F39+F40+F41+F42","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"تكلفة مبيعات النشاط التجاري (19-1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مقبوضات راسمالية (36)"]
[null,null,null,null,"مشروعات تحت التنفيذ (6)",null,null,null,null,null,null,null,null,null,null,null,null,null,"بيان","الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"المبيعات",{"$f":"T17","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF48:AI48)","v":0}]
[null,null,null,null,"مشروع 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U47+U48","v":0},{"$f":"V47+V48","v":0},{"$f":"W47+W48","v":0}]
[null,null,null,null,"مشروع 2",null,null,null,null,null,null,null,null,null,null,null,null,null,"تكلفة البضاعة المباعة",{"$f":"T41","v":{"$error":"#REF!"}}]
[null,null,null,null,"مشروع 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T47-T50","v":{"$error":"#REF!"}},{"$f":"U49-U50","v":0},{"$f":"V49-V50","v":0},{"$f":"W49-W50","v":0},null,null,null,null,null,null,null,null,"الزيادة في راس المال (37)"]
[null,null,null,null,"مشروع 4"]
[null,null,null,null,"مشروع 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في \"&\"\"&[2]شرح!D7","v":"الرصيد في 2013"}]
[null,null,null,null,"مشروع 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"ايرادات اخري (20)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF54:AI54)","v":0}]
[null,null,null,null,"الجملة",{"$f":"SUM(F49:F54)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"بيان",{"$f":"\"الرصيد في \"&\"\"&[2]شرح!D7","v":"الرصيد في 2013"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"العائد علي الاستثمارات",{"$f":"'[2]موازنة إيرادات اخري جدول 1-1'!H8","v":0},null,null,null,null,null,null,null,null,null,null,null,"مقبوضات اخري ( 38)"]
[null,null,null,null,"المخزونات (7)",null,null,null,null,null,null,null,null,null,null,null,null,null,"ارباح ودائع استثمارية",{"$f":"'[2]موازنة إيرادات اخري جدول 1-1'!H9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ارباح بيع اصول",{"$f":"'[2]موازنة إيرادات اخري جدول 1-1'!H10","v":0},null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"},null,null,null,null,null,null,null,null,null,null,null,null,"ايرادات مختلفة",{"$f":"'[2]موازنة إيرادات اخري جدول 1-1'!H11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF60:AI60)","v":0}]
[null,null,null,null,"بضاعة بالطريق",null,null,null,null,null,null,null,null,null,null,null,null,null,"فروقات عملة",{"$f":"'[2]موازنة إيرادات اخري جدول 1-1'!H12","v":0}]
[null,null,null,null,"المواد الخام",{"$f":"'[2]مشتريات الموادالمباشرة -جدول3-1'!F20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"الجملة",{"$f":"T57+T58+T59+T60+T61","v":0}]
[null,null,null,null,"منتجات تحت التشغيل",{"$f":"'[2]موازنة انتاج ت التشغيل -جدول2-1'!I32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مشتريات استثمارات (39 )"]
[null,null,null,null,"منتجات تامة الصنع",{"$f":"'[2]موازنة الانتاج التام - جدول 2'!F26","v":0}]
[null,null,null,null,"مخزن 1",null,null,null,null,null,null,null,null,null,null,null,null,null,"المصروفات التسويقية (21)",null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"مخزن 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF66:AI66)","v":0}]
[null,null,null,null,"مخزن 3",null,null,null,null,null,null,null,null,null,null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"مخزن 4",null,null,null,null,null,null,null,null,null,null,null,null,null,"عمولة وكلاء البيع",{"$f":"'[2]مصروفات البيع والتوزيع -جدول -6'!G13","v":0}]
[null,null,null,null,"مخزن 5",null,null,null,null,null,null,null,null,null,null,null,null,null,"مصروفات نقل",{"$f":"'[2]مصروفات البيع والتوزيع -جدول -6'!G18","v":0},null,null,null,null,null,null,null,null,null,null,null,"سداد قروض (40)"]
[null,null,null,null,"الجملة",{"$f":"SUM(F61:F69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"مصروفات تعبئة و تغليف",{"$f":"'[2]مصروفات البيع والتوزيع -جدول -6'!G23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"اعلان",{"$f":"'[2]مصروفات البيع والتوزيع -جدول -6'!G28","v":0},null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"خدمات مابعد البيع",{"$f":"'[2]مصروفات البيع والتوزيع -جدول -6'!G33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF72:AI72)","v":0}]
[null,null,null,null,"الذمم التجارية المدينة والمدينة الاخري (8)",null,null,null,null,null,null,null,null,null,null,null,null,null,"تكاليف ثابتة اخري",{"$f":"'[2]مصروفات البيع والتوزيع -جدول -6'!G40","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الجملة",{"$f":"SUM(T68:T73)","v":0}]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"سداد التزامات دائنة (41)"]
[null,null,null,null,"مدينون تجاريون"]
[null,null,null,null,"حسابات جارية مدينة ( مؤسسات المجموعة )",null,null,null,null,null,null,null,null,null,null,null,null,null,"المصروفات الادارية والعمومية (22)",null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"مدينون داخليون",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF78:AI78)","v":0}]
[null,null,null,null,"عهد ",null,null,null,null,null,null,null,null,null,null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"اخري",null,null,null,null,null,null,null,null,null,null,null,null,null,"المرتبات والاجور ",{"$f":"'[2]المرتبات جدول 8'!K47","v":0}]
[null,null,null,null,"الجملة",{"$f":"SUM(F76:F80)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"مصروفات الخدمات والتسيير",{"$f":"'[2]الفصل الثاني -تسيير جدول  9'!L76","v":0},null,null,null,null,null,null,null,null,null,null,null,"مدفوعات اخري(42)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصروفات دعم فني"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصروفات أخري",null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"المدفوعات مقدماً (9)",null,null,null,null,null,null,null,null,null,null,null,null,null,"الجملة",{"$f":"SUM(T80:T83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF84:AI84)","v":0}]
[]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"مقدمات عقودات",null,null,null,null,null,null,null,null,null,null,null,null,null,"إهلاك الأصول الأدارية (23)"]
[null,null,null,null,"هوامش اعتمادات"]
[null,null,null,null,"مصروفات مدفوعة مقدماً",null,null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"اخري",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S90:V90)","v":0}]
[null,null,null,null,"الجملة",{"$f":"F87+F88+F89+F90","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"تكلفة التمويل (24)"]
[null,null,null,null,"النقد وما في حكمه (10)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في \"&\"\"&[2]شرح!D7","v":"الرصيد في 2013"}]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S96:V96)","v":0}]
[null,null,null,null,"الودائع لاجل"]
[null,null,null,null,"الحسابات الجارية"]
[null,null,null,null,"الخزينة / دولار",null,null,null,null,null,null,null,null,null,null,null,null,null,"الزكاة (25)"]
[null,null,null,null,"الخزينة /جنيه"]
[null,null,null,null,"الجملة",{"$f":"SUM(F97:F100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في \"&\"\"&[2]شرح!D7","v":"الرصيد في 2013"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S102:V102)","v":0}]
[]
[null,null,null,null,"رأس المال المصدر (11)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الضرائب (26)"]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"راس المال المصدر",null,null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"المنح والاعانات",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S108:V108)","v":0}]
[null,null,null,null,"الجملة",{"$f":"SUM(F107:F108)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الإحتياطيات (27)"]
[null,null,null,null,"الاحتياطيات (12)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في \"&\"\"&[2]شرح!D7","v":"الرصيد في 2013"}]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S114:V114)","v":0}]
[null,null,null,null,"احتياطي عام"]
[null,null,null,null,"احتياطي قانوني"]
[null,null,null,null,"احتياطي راسمالي",null,null,null,null,null,null,null,null,null,null,null,null,null,"أرباح موزعة (28)"]
[null,null,null,null,"الجملة",{"$f":"F115+F116+F117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S120:V120)","v":0}]
[null,null,null,null,"الارباح  (13) - (14)"]
[]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"},null,null,null,null,null,null,null,null,null,null,null,null,"الضرائب المؤجلة  (29)"]
[null,null,null,null,"ارباح اعوام سابقة"]
[null,null,null,null,"ارباح العام",{"$f":"'[2]قائمة الدخل جدول 14'!I26","v":327450},null,null,null,null,null,null,null,null,null,null,null,null,"الربع الاول","الربع الثاني","الربع الثالث","الربع الرابع",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"الجملة",{"$f":"SUM(F124:F125)","v":327450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S126:V126)","v":0}]
[]
[]
[null,null,null,null,"قروض طويلة الاجل (15)"]
[]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"مرابحات"]
[null,null,null,null,"مشاركات"]
[null,null,null,null,"مصانعة"]
[null,null,null,null,"اخري"]
[null,null,null,null,"الجملة ",{"$f":"F132+F133+F134+F135","v":0}]
[]
[]
[null,null,null,null,"الذمم التجارية الدائنة والدائنة الاخري (16)"]
[]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"دائنون تجاريون"]
[null,null,null,null,"حسابات جارية دائنة (شركات المجموعة)"]
[null,null,null,null,"دائنون حكوميون"]
[null,null,null,null,"دائنون داخليون"]
[null,null,null,null,"دائنون مختلفون"]
[null,null,null,null,"الجملة",{"$f":"SUM(F142:F146)","v":0}]
[]
[]
[null,null,null,null,"قروض قصيرة الاجل (17)"]
[]
[null,null,null,null,"بيان",{"$f":"\"الرصيد في\"&\"\"&[2]شرح!D7","v":"الرصيد في2013"}]
[null,null,null,null,"مرابحات / قروض"]
[null,null,null,null,"الجزء المتداول من القروض طويلة الاجل"]
[null,null,null,null,"الجملة",{"$f":"F153+F154","v":0}]

{"sheet":"كشف الاصول","index":3,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,0,5,0],[4,1,5,1],[4,3,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,2,5,2]]}
["شركة التنمية لصناعة الأنابيب البلاستكية"]
[null,null,null,"                 كشف الاصول الثابتة للشركة حتي 2012/12/31 وأهلاكاتها"]
["الأصول الثابتة"]
[]
["اسم الحساب","رصيد الأصول 2013/01/01","نسبة الأهلاك","الحركة على الاصل",null,"  تكلفة الاصول   في 2012/12/31","      نسبة       الاهلاك السنوي","قيمة قسط الاهلاك عن الفترة","مجمع الاهلاك في 2012/01/01","مجمع الاهلاك في 2012/12/31","القيمة الدفترية للاصل في 2012/12/31"]
[null,null,null,"أضافة","إستبعاد"]
["أثاث ومستلزمات سكن",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A7)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A7)","v":{"$error":"#REF!"}},null,{"$f":"B7+D7","v":{"$error":"#REF!"}}]
["خزانات",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A8)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A8)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["مصروفات تأسيس",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A9)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A9)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["حاويات ",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A10)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A10)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["ألالات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A11)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A11)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["أجهزة حاسوب وطابعات",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A12)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A12)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["أجهزة كهربائية",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A13)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A13)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["خط أنتاج PVC",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A14)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A14)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["خط أنتاج بولي إيثلين 2",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A15)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A15)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["سيارات ووسائل نقل",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A16)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A16)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["عدد وأدوات",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A17)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A17)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["مباني",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A18)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A18)","v":{"$error":"#REF!"}},null,{"$f":"B18+D18","v":{"$error":"#REF!"}}]
["أصول تحت التصنيع",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A19)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A19)","v":{"$error":"#REF!"}},null,{"$f":"B19+D19","v":{"$error":"#REF!"}}]
["سقالة ماليزية",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A20)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A20)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["أصول منقولة",{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$B$5,#REF!,A21)","v":{"$error":"#REF!"}},null,{"$f":"SUMIFS(#REF!,#REF!,$A$3,#REF!,$D$6,#REF!,A21)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B7:B21)","v":{"$error":"#REF!"}}]

{"sheet":"ميزان مراجعة","index":4,"n_rows":275,"n_cols":8,"rows_kept":275,"cut":false,"hidden":false,"merged":[]}
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(C270=D270,\" \",\"خطأ في قيد\")","v":{"$error":"#REF!"}}]
["ميزان مراجعة تحليلي بالمجاميع والارصدة عن الفترة من 01/01/2013   حتى  ",null,null,null,{"$f":"TODAY()","v":"2018-06-11"}]
["رقم الحساب","اسم الحساب","مجموع المدين","مجموع الدائن","رصيد مدين","رصيد دائن"]
[1,"الأصـــــــــــــــــــــــــــــــــول",{"$f":"C5+C21","v":{"$error":"#REF!"}},{"$f":"D5+D21","v":{"$error":"#REF!"}},{"$f":"IF(C4>D4,C4-D4,0)","v":{"$error":"#REF!"}},{"$f":"IF(D4>C4,D4-C4,0)","v":{"$error":"#REF!"}},{"$f":"F4+E4+D4+C4","v":{"$error":"#REF!"}}]
[101,"الأصول الثابتة",{"$f":"SUM(C6:C20)","v":{"$error":"#REF!"}},{"$f":"SUM(D6:D20)","v":{"$error":"#REF!"}},{"$f":"IF(C5>D5,C5-D5,0)","v":{"$error":"#REF!"}},{"$f":"IF(D5>C5,D5-C5,0)","v":{"$error":"#REF!"}},{"$f":"F5+E5+D5+C5","v":{"$error":"#REF!"}},{"$f":"G5+F5+E5+D5","v":{"$error":"#REF!"}}]
[null,"أثاث ومستلزمات سكن",{"$f":"SUMIFS(#REF!,#REF!,B6,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B6,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"IF(C6>D6,C6-D6,0)","v":{"$error":"#REF!"}},{"$f":"IF(D6>C6,D6-C6,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خزانات",{"$f":"SUMIFS(#REF!,#REF!,B7,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B7,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصروفات تأسيس",{"$f":"SUMIFS(#REF!,#REF!,B8,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B8,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"حاويات ",{"$f":"SUMIFS(#REF!,#REF!,B9,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B9,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"ألالات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"IF(C10>D10,C10-D10,0)","v":{"$error":"#REF!"}},{"$f":"IF(D10>C10,D10-C10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أجهزة حاسوب وطابعات",{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أجهزة كهربائية",{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"ميزان وملحقاته",{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"سيارات ووسائل نقل",{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عدد وأدوات",{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أصول تحت التصنيع",{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"IF(C16>D16,C16-D16,0)","v":{"$error":"#REF!"}},{"$f":"IF(D16>C16,D16-C16,0)","v":{"$error":"#REF!"}},{"$f":"F16+E16+D16+C16","v":{"$error":"#REF!"}},{"$f":"G16+F16+E16+D16","v":{"$error":"#REF!"}}]
[null,"مباني",{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خط أنتاج PVC",{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خط أنتاج بولي إيثلين 2",{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"IF(C19>D19,C19-D19,0)","v":{"$error":"#REF!"}},{"$f":"IF(D19>C19,D19-C19,0)","v":{"$error":"#REF!"}},{"$f":"F19+E19+D19+C19","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"سقالة ماليزية",{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[102,"الأصول المتداولة",{"$f":"C22+C23+C27+C30+C38+C41+C54+C63+C67+C79+C82+C86+C92+C123+C155","v":{"$error":"#REF!"}},{"$f":"D22+D23+D27+D30+D38+D41+D54+D63+D67+D79+D82+D86+D92+D123+D155","v":{"$error":"#REF!"}},{"$f":"IF(C21>D21,C21-D21,0)","v":{"$error":"#REF!"}},{"$f":"IF(D21>C21,D21-C21,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[10201,"الخزينة",{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$B$22)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$B$22)","v":{"$error":"#REF!"}},{"$f":"IF(C22>D22,C22-D22,0)","v":{"$error":"#REF!"}},{"$f":"IF(D22>C22,D22-C22,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[10202,"المصارف",{"$f":"SUM(C24:C26)","v":{"$error":"#REF!"}},{"$f":"SUM(D24:D26)","v":{"$error":"#REF!"}},{"$f":"IF(C23>D23,C23-D23,0)","v":{"$error":"#REF!"}},{"$f":"IF(D23>C23,D23-C23,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصرف الصحاري 2770",{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$B$23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$B$23)","v":{"$error":"#REF!"}},{"$f":"IF(C24>D24,C24-D24,0)","v":{"$error":"#REF!"}},{"$f":"IF(D24>C24,D24-C24,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصرف الامان للتجارة والاستثمار 18978",{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$B$23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$B$23)","v":{"$error":"#REF!"}},{"$f":"IF(C25>D25,C25-D25,0)","v":{"$error":"#REF!"}},{"$f":"IF(D25>C25,D25-C25,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصرف الجمهورية 19213",{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$B$23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$B$23)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10203,"المصارف - إعتمادات مستندية",{"$f":"SUM(C28:C29)","v":{"$error":"#REF!"}},{"$f":"SUM(D28:D29)","v":{"$error":"#REF!"}},{"$f":"IF(C27>D27,C27-D27,0)","v":{"$error":"#REF!"}},{"$f":"IF(D27>C27,D27-C27,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"الأمان 45% غطاء إعتماد رقم 1396/12/011 (خط الانتاج PVC )",{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$B$27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$B$27)","v":{"$error":"#REF!"}},{"$f":"IF(C28>D28,C28-D28,0)","v":{"$error":"#REF!"}},{"$f":"IF(D28>C28,D28-C28,0)","v":{"$error":"#REF!"}},{"$f":"F28+E28+D28+C28","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$B$27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$B$27)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10204,"تكلفة إعتمادات مستندية",{"$f":"SUM(C31:C33)","v":{"$error":"#REF!"}},{"$f":"SUM(D31:D33)","v":{"$error":"#REF!"}},{"$f":"IF(C30>D30,C30-D30,0)","v":{"$error":"#REF!"}},{"$f":"IF(D30>C30,D30-C30,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"تكلفة إعتماد رقم 1396/12/011 (خط الانتاج PVC )",{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$f":"IF(C31>D31,C31-D31,0)","v":{"$error":"#REF!"}},{"$f":"IF(D31>C31,D31-C31,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,0,0]
[null,null,{"$f":"SUM(C35:C37)","v":{"$error":"#REF!"}},{"$f":"SUM(D35:D37)","v":{"$error":"#REF!"}},{"$f":"IF(C34>D34,C34-D34,0)","v":{"$error":"#REF!"}},{"$f":"IF(D34>C34,D34-C34,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$B$30)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10205,"الإعتمادات المستندية",{"$f":"SUM(C39:C40)","v":{"$error":"#REF!"}},{"$f":"SUM(D39:D40)","v":{"$error":"#REF!"}},{"$f":"IF(C38>D38,C38-D38,0)","v":{"$error":"#REF!"}},{"$f":"IF(D38>C38,D38-C38,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null," إعتماد رقم 1396/12/011 (خط الانتاج PVC )",{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$B$38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$B$38)","v":{"$error":"#REF!"}},{"$f":"IF(C39>D39,C39-D39,0)","v":{"$error":"#REF!"}},{"$f":"IF(D39>C39,D39-C39,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"ناجي القلعاوي",{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$B$38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$B$38)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10206,"العملاء",{"$f":"SUM(C42:C53)","v":{"$error":"#REF!"}},{"$f":"SUM(D42:D53)","v":{"$error":"#REF!"}},{"$f":"IF(C41>D41,C41-D41,0)","v":{"$error":"#REF!"}},{"$f":"IF(D41>C41,D41-C41,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"محلات أبو عزيزة",{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"IF(C42>D42,C42-D42,0)","v":{"$error":"#REF!"}},{"$f":"IF(D42>C42,D42-C42,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عبد الحميد محمد جويلي",{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"IF(C43>D43,C43-D43,0)","v":{"$error":"#REF!"}},{"$f":"IF(D43>C43,D43-C43,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"حمزة ابو عزيزة",{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خيري مصباح العماري",{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"لطفي الكبير",{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"محلات صولة",{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مكي سويسي",{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"احمد الساري",{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"IF(C49>D49,C49-D49,0)","v":{"$error":"#REF!"}},{"$f":"IF(D49>C49,D49-C49,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عمر شعشوع",{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"IF(C50>D50,C50-D50,0)","v":{"$error":"#REF!"}},{"$f":"IF(D50>C50,D50-C50,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"علي الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"IF(C51>D51,C51-D51,0)","v":{"$error":"#REF!"}},{"$f":"IF(D51>C51,D51-C51,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة الإعمار الوطنية ",{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"IF(C52>D52,C52-D52,0)","v":{"$error":"#REF!"}},{"$f":"IF(D52>C52,D52-C52,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B53,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B53,#REF!,$B$41)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10207,"العـهـــــــــــــد",{"$f":"SUM(C55:C62)","v":{"$error":"#REF!"}},{"$f":"SUM(D55:D62)","v":{"$error":"#REF!"}},{"$f":"IF(C54>D54,C54-D54,0)","v":{"$error":"#REF!"}},{"$f":"IF(D54>C54,D54-C54,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خيري مصباح العماري",{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"IF(C55>D55,C55-D55,0)","v":{"$error":"#REF!"}},{"$f":"IF(D55>C55,D55-C55,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عبد المجيد العربي",{"$f":"SUMIFS(#REF!,#REF!,B56,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B56,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"IF(C56>D56,C56-D56,0)","v":{"$error":"#REF!"}},{"$f":"IF(D56>C56,D56-C56,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"ناجي القلعاوي",{"$f":"SUMIFS(#REF!,#REF!,B57,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B57,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"IF(C57>D57,C57-D57,0)","v":{"$error":"#REF!"}},{"$f":"IF(D57>C57,D57-C57,0)","v":{"$error":"#REF!"}},{"$f":"F57+E57+D57+C57","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"عبد السلام الدالي",{"$f":"SUMIFS(#REF!,#REF!,B58,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B58,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"IF(C58>D58,C58-D58,0)","v":{"$error":"#REF!"}},{"$f":"IF(D58>C58,D58-C58,0)","v":{"$error":"#REF!"}},{"$f":"F58+E58+D58+C58","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"نصر الله عياد الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B59,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B59,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"IF(C59>D59,C59-D59,0)","v":{"$error":"#REF!"}},{"$f":"IF(D59>C59,D59-C59,0)","v":{"$error":"#REF!"}},{"$f":"F59+E59+D59+C59","v":{"$error":"#REF!"}},{"$f":"G59+F59+E59+D59","v":{"$error":"#REF!"}}]
[null,"عبد العاطي باقي",{"$f":"SUMIFS(#REF!,#REF!,B60,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B60,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"IF(C60>D60,C60-D60,0)","v":{"$error":"#REF!"}},{"$f":"IF(D60>C60,D60-C60,0)","v":{"$error":"#REF!"}},{"$f":"F60+E60+D60+C60","v":{"$error":"#REF!"}},{"$f":"G60+F60+E60+D60","v":{"$error":"#REF!"}}]
[null,"محمد منصور خماج",{"$f":"SUMIFS(#REF!,#REF!,B61,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B61,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"إسماعيل التويمي",{"$f":"SUMIFS(#REF!,#REF!,B62,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B62,#REF!,$B$54)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10208,"سلف عاملين",{"$f":"SUM(C64:C66)","v":{"$error":"#REF!"}},{"$f":"SUM(D64:D66)","v":{"$error":"#REF!"}},{"$f":"IF(C63>D63,C63-D63,0)","v":{"$error":"#REF!"}},{"$f":"IF(D63>C63,D63-C63,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"نصر الله عياد الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B64,#REF!,$B$63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B64,#REF!,$B$63)","v":{"$error":"#REF!"}},{"$f":"IF(C64>D64,C64-D64,0)","v":{"$error":"#REF!"}},{"$f":"IF(D64>C64,D64-C64,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B65,#REF!,$B$63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B65,#REF!,$B$63)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B66,#REF!,$B$63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B66,#REF!,$B$63)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10209,"شركات شقيقة ومشاركات",{"$f":"SUM(C68:C78)","v":{"$error":"#REF!"}},{"$f":"SUM(D68:D78)","v":{"$error":"#REF!"}},{"$f":"IF(C67>D67,C67-D67,0)","v":{"$error":"#REF!"}},{"$f":"IF(D67>C67,D67-C67,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B68,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B68,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"IF(C68>D68,C68-D68,0)","v":{"$error":"#REF!"}},{"$f":"IF(D68>C68,D68-C68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"صحاري الكهربية",{"$f":"SUMIFS(#REF!,#REF!,B69,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B69,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة الصحاري لحفر أبار النفط",{"$f":"SUMIFS(#REF!,#REF!,B70,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B70,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة الصحاري للصناعات البلاستيكية",{"$f":"SUMIFS(#REF!,#REF!,B71,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B71,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F71+E71+D71+C71","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"بيت المستقبل",{"$f":"SUMIFS(#REF!,#REF!,B72,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B72,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة البلاد للصرافة",{"$f":"SUMIFS(#REF!,#REF!,B73,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B73,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"التشييد لإستيراد مواد البناء",{"$f":"SUMIFS(#REF!,#REF!,B74,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B74,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة أويا ",{"$f":"SUMIFS(#REF!,#REF!,B75,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B75,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"صحاري لتدوير المخلفات",{"$f":"SUMIFS(#REF!,#REF!,B76,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B76,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة الإعمار الوطنية ",{"$f":"SUMIFS(#REF!,#REF!,B77,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B77,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"IF(C77>D77,C77-D77,0)","v":{"$error":"#REF!"}},{"$f":"IF(D77>C77,D77-C77,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B78,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B78,#REF!,$B$67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10210,"ضمانات لدي الغير",{"$f":"SUM(C80:C81)","v":{"$error":"#REF!"}},{"$f":"SUM(D80:D81)","v":{"$error":"#REF!"}},{"$f":"IF(C79>D79,C79-D79,0)","v":{"$error":"#REF!"}},{"$f":"IF(D79>C79,D79-C79,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"الشركة العامة للكهرباء",{"$f":"SUMIFS(#REF!,#REF!,B80,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B80,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$f":"IF(C80>D80,C80-D80,0)","v":{"$error":"#REF!"}},{"$f":"IF(D80>C80,D80-C80,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B81,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B81,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10211,"مباني تحت الإنشاء",{"$f":"SUM(C83:C85)","v":{"$error":"#REF!"}},{"$f":"SUM(D83:D85)","v":{"$error":"#REF!"}},{"$f":"IF(C82>D82,C82-D82,0)","v":{"$error":"#REF!"}},{"$f":"IF(D82>C82,D82-C82,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مبني خلفي (كسارة البلاستيك)",{"$f":"SUMIFS(#REF!,#REF!,B83,#REF!,$B$82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B83,#REF!,$B$82)","v":{"$error":"#REF!"}},{"$f":"IF(C83>D83,C83-D83,0)","v":{"$error":"#REF!"}},{"$f":"IF(D83>C83,D83-C83,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أرض بنغازي",{"$f":"SUMIFS(#REF!,#REF!,B84,#REF!,$B$82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B84,#REF!,$B$82)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصنع الحديد",{"$f":"SUMIFS(#REF!,#REF!,B85,#REF!,$B$82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B85,#REF!,$B$82)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10212,"مراقبة أوامر إنتاج تحت التشغيل ",{"$f":"SUM(C87:C91)","v":{"$error":"#REF!"}},{"$f":"SUM(D87:D91)","v":{"$error":"#REF!"}},{"$f":"IF(C86>D86,C86-D86,0)","v":{"$error":"#REF!"}},{"$f":"IF(D86>C86,D86-C86,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (اسود)",{"$f":"SUMIFS(#REF!,#REF!,B87,#REF!,$B$86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B87,#REF!,$B$86)","v":{"$error":"#REF!"}},{"$f":"IF(C87>D87,C87-D87,0)","v":{"$error":"#REF!"}},{"$f":"IF(D87>C87,D87-C87,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (ابيض)",{"$f":"SUMIFS(#REF!,#REF!,B88,#REF!,$B$86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B88,#REF!,$B$86)","v":{"$error":"#REF!"}},{"$f":"IF(C88>D88,C88-D88,0)","v":{"$error":"#REF!"}},{"$f":"IF(D88>C88,D88-C88,0)","v":{"$error":"#REF!"}},{"$f":"F88+E88+D88+C88","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"مادة خام (لون)",{"$f":"SUMIFS(#REF!,#REF!,B89,#REF!,$B$86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B89,#REF!,$B$86)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أجور مباشرة",{"$f":"SUMIFS(#REF!,#REF!,B90,#REF!,$B$86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B90,#REF!,$B$86)","v":{"$error":"#REF!"}},{"$f":"IF(C90>D90,C90-D90,0)","v":{"$error":"#REF!"}},{"$f":"IF(D90>C90,D90-C90,0)","v":{"$error":"#REF!"}},{"$f":"F90+E90+D90+C90","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B91,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B91,#REF!,$B$86)","v":{"$error":"#REF!"}},{"$f":"IF(C91>D91,C91-D91,0)","v":{"$error":"#REF!"}},{"$f":"IF(D91>C91,D91-C91,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[10213,"بضاعة أول المدة",{"$f":"SUM(C93:C122)","v":{"$error":"#REF!"}},{"$f":"SUM(D93:D122)","v":{"$error":"#REF!"}},{"$f":"IF(C92>D92,C92-D92,0)","v":{"$error":"#REF!"}},{"$f":"IF(D92>C92,D92-C92,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B93,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B93,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"IF(C93>D93,C93-D93,0)","v":{"$error":"#REF!"}},{"$f":"IF(D93>C93,D93-C93,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B94,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B94,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B95,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B95,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B96,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B96,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B97,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B97,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B98,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B98,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B99,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B99,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B100,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B100,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B101,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B101,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B102,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B102,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B103,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B103,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"IF(C103>D103,C103-D103,0)","v":{"$error":"#REF!"}},{"$f":"IF(D103>C103,D103-C103,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 11 متر",{"$f":"SUMIFS(#REF!,#REF!,B104,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B104,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 4 متر",{"$f":"SUMIFS(#REF!,#REF!,B105,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B105,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 4 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B106,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B106,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 87 متر",{"$f":"SUMIFS(#REF!,#REF!,B107,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B107,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 70 متر",{"$f":"SUMIFS(#REF!,#REF!,B108,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B108,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 5 متر",{"$f":"SUMIFS(#REF!,#REF!,B109,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B109,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 7 متر",{"$f":"SUMIFS(#REF!,#REF!,B110,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B110,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"IF(C110>D110,C110-D110,0)","v":{"$error":"#REF!"}},{"$f":"IF(D110>C110,D110-C110,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (اسود)",{"$f":"SUMIFS(#REF!,#REF!,B111,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B111,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (ابيض)",{"$f":"SUMIFS(#REF!,#REF!,B112,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B112,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين المعادة",{"$f":"SUMIFS(#REF!,#REF!,B113,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B113,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد منخفض الكثافة القطرية - الكويتية",{"$f":"SUMIFS(#REF!,#REF!,B114,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B114,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد منخفض الكثافة N181",{"$f":"SUMIFS(#REF!,#REF!,B115,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B115,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"IF(C115>D115,C115-D115,0)","v":{"$error":"#REF!"}},{"$f":"IF(D115>C115,D115-C115,0)","v":{"$error":"#REF!"}},{"$f":"F115+E115+D115+C115","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"مادة خام (لون)",{"$f":"SUMIFS(#REF!,#REF!,B116,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B116,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B117,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B117,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"IF(C117>D117,C117-D117,0)","v":{"$error":"#REF!"}},{"$f":"IF(D117>C117,D117-C117,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B118,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B118,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B119,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B119,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B120,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B120,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B121,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B121,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B122,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B122,#REF!,$B$92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10214,"مخازن الانتاج التام ",{"$f":"SUM(C124:C154)","v":{"$error":"#REF!"}},{"$f":"SUM(D124:D154)","v":{"$error":"#REF!"}},{"$f":"IF(C123>D123,C123-D123,0)","v":{"$error":"#REF!"}},{"$f":"IF(D123>C123,D123-C123,0)","v":{"$error":"#REF!"}},{"$f":"F123+E123+D123+C123","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B124,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B124,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C124>D124,C124-D124,0)","v":{"$error":"#REF!"}},{"$f":"IF(D124>C124,D124-C124,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B125,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B125,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C125>D125,C125-D125,0)","v":{"$error":"#REF!"}},{"$f":"IF(D125>C125,D125-C125,0)","v":{"$error":"#REF!"}},{"$f":"F125+E125+D125+C125","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B126,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B126,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C126>D126,C126-D126,0)","v":{"$error":"#REF!"}},{"$f":"IF(D126>C126,D126-C126,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B127,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B127,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B128,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B128,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B129,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B129,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B130,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B130,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B131,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B131,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B132,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B132,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B133,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B133,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B134,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B134,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C134>D134,C134-D134,0)","v":{"$error":"#REF!"}},{"$f":"IF(D134>C134,D134-C134,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 11 متر",{"$f":"SUMIFS(#REF!,#REF!,B135,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B135,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 10 متر",{"$f":"SUMIFS(#REF!,#REF!,B136,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B136,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C136>D136,C136-D136,0)","v":{"$error":"#REF!"}},{"$f":"IF(D136>C136,D136-C136,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 4 متر",{"$f":"SUMIFS(#REF!,#REF!,B137,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B137,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 4 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B138,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B138,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 87 متر",{"$f":"SUMIFS(#REF!,#REF!,B139,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B139,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C139>D139,C139-D139,0)","v":{"$error":"#REF!"}},{"$f":"IF(D139>C139,D139-C139,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 70 متر",{"$f":"SUMIFS(#REF!,#REF!,B140,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B140,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 5 متر",{"$f":"SUMIFS(#REF!,#REF!,B141,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B141,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 7 متر",{"$f":"SUMIFS(#REF!,#REF!,B142,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B142,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C142>D142,C142-D142,0)","v":{"$error":"#REF!"}},{"$f":"IF(D142>C142,D142-C142,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 95 متر",{"$f":"SUMIFS(#REF!,#REF!,B143,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B143,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C143>D143,C143-D143,0)","v":{"$error":"#REF!"}},{"$f":"IF(D143>C143,D143-C143,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 78 متر",{"$f":"SUMIFS(#REF!,#REF!,B144,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B144,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 40 متر",{"$f":"SUMIFS(#REF!,#REF!,B145,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B145,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 64 متر",{"$f":"SUMIFS(#REF!,#REF!,B146,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B146,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 110 متر",{"$f":"SUMIFS(#REF!,#REF!,B147,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B147,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C147>D147,C147-D147,0)","v":{"$error":"#REF!"}},{"$f":"IF(D147>C147,D147-C147,0)","v":{"$error":"#REF!"}},{"$f":"F147+E147+D147+C147","v":{"$error":"#REF!"}},{"$f":"G147+F147+E147+D147","v":{"$error":"#REF!"}}]
[null,"انابيب بولي إيثلين 3/4 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B148,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B148,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"IF(C148>D148,C148-D148,0)","v":{"$error":"#REF!"}},{"$f":"IF(D148>C148,D148-C148,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B149,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B149,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B150,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B150,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B151,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B151,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B152,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B152,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B153,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B153,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B154,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B154,#REF!,$B$123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10215,"حساب التشغيل",{"$f":"SUM(C156:C157)","v":{"$error":"#REF!"}},{"$f":"SUM(D156:D157)","v":{"$error":"#REF!"}},{"$f":"IF(C155>D155,C155-D155,0)","v":{"$error":"#REF!"}},{"$f":"IF(D155>C155,D155-C155,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مراقبة الاجور",{"$f":"SUMIFS(#REF!,#REF!,B156,#REF!,$B$155)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B156,#REF!,$B$155)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B157,#REF!,$B$155)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B157,#REF!,$B$155)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2,"الخصـــــــــــــــــــــــــــــــــــوم",{"$f":"C159+C164","v":{"$error":"#REF!"}},{"$f":"D159+D164","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[201,"حقوق الملكية",{"$f":"C160+C161","v":{"$error":"#REF!"}},{"$f":"D160+D161","v":{"$error":"#REF!"}},{"$f":"IF(C159>D159,C159-D159,0)","v":{"$error":"#REF!"}},{"$f":"IF(D159>C159,D159-C159,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[20101,"رأس المال",{"$f":"SUMIFS(#REF!,#REF!,B160)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B160)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20102,"أرباح وخسائر مرحلة",{"$f":"C162","v":{"$error":"#REF!"}},{"$f":"D162","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F161+E161+D161+C161","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"خسائر عام 2011",{"$f":"SUMIFS(#REF!,#REF!,B162,#REF!,$B$161)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B162,#REF!,$B$161)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,0,0]
[202,"الخصوم المتداولة",{"$f":"C165+C168+C173+C183+C187+C188+C192","v":{"$error":"#REF!"}},{"$f":"D165+D168+D173+D183+D187+D188+D192","v":{"$error":"#REF!"}},{"$f":"IF(C164>D164,C164-D164,0)","v":{"$error":"#REF!"}},{"$f":"IF(D164>C164,D164-C164,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[20201,"جاري المساهمين",{"$f":"C166+C167","v":{"$error":"#REF!"}},{"$f":"D166+D167","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"علي الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B166,#REF!,$B$165)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B166,#REF!,$B$165)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"علي الصفراني  - تعلية رأس المال",{"$f":"SUMIFS(#REF!,#REF!,B167,#REF!,$B$165)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B167,#REF!,$B$165)","v":{"$error":"#REF!"}},{"$f":"IF(C167>D167,C167-D167,0)","v":{"$error":"#REF!"}},{"$f":"IF(D167>C167,D167-C167,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[20202,"الموردين",{"$f":"SUM(C169:C172)","v":{"$error":"#REF!"}},{"$f":"SUM(D169:D172)","v":{"$error":"#REF!"}},{"$f":"IF(C168>D168,C168-D168,0)","v":{"$error":"#REF!"}},{"$f":"IF(D168>C168,D168-C168,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة Shanghai jwell Eipeuipment",{"$f":"SUMIFS(#REF!,#REF!,B169,#REF!,$B$168)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B169,#REF!,$B$168)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة STAR LIGHT PAINT",{"$f":"SUMIFS(#REF!,#REF!,B170,#REF!,$B$168)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B170,#REF!,$B$168)","v":{"$error":"#REF!"}},{"$f":"IF(C170>D170,C170-D170,0)","v":{"$error":"#REF!"}},{"$f":"IF(D170>C170,D170-C170,0)","v":{"$error":"#REF!"}},{"$f":"F170+E170+D170+C170","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"شركة SAUMYA الهندية",{"$f":"SUMIFS(#REF!,#REF!,B171,#REF!,$B$168)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B171,#REF!,$B$168)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خالد السوري",{"$f":"SUMIFS(#REF!,#REF!,B172,#REF!,$B$168)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B172,#REF!,$B$168)","v":{"$error":"#REF!"}},{"$f":"IF(C172>D172,C172-D172,0)","v":{"$error":"#REF!"}},{"$f":"IF(D172>C172,D172-C172,0)","v":{"$error":"#REF!"}},{"$f":"F172+E172+D172+C172","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[20203,"أرصدة دائنة اخري",{"$f":"SUM(C174:C182)","v":{"$error":"#REF!"}},{"$f":"SUM(D174:D182)","v":{"$error":"#REF!"}},{"$f":"IF(C173>D173,C173-D173,0)","v":{"$error":"#REF!"}},{"$f":"IF(D173>C173,D173-C173,0)","v":{"$error":"#REF!"}},{"$f":"F173+E173+D173+C173","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"صندوق الضمان الإجتماعي",{"$f":"SUMIFS(#REF!,#REF!,B174,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B174,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصلحة الضرائب - ضريبة المرتبات",{"$f":"SUMIFS(#REF!,#REF!,B175,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B175,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"IF(C175>D175,C175-D175,0)","v":{"$error":"#REF!"}},{"$f":"IF(D175>C175,D175-C175,0)","v":{"$error":"#REF!"}},{"$f":"F175+E175+D175+C175","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"عبد الحميد جويلي",{"$f":"SUMIFS(#REF!,#REF!,B176,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B176,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عبد العاطي محمود باقي",{"$f":"SUMIFS(#REF!,#REF!,B177,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B177,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"فتحي المبروك الاحمر",{"$f":"SUMIFS(#REF!,#REF!,B178,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B178,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"IF(C178>D178,C178-D178,0)","v":{"$error":"#REF!"}},{"$f":"IF(D178>C178,D178-C178,0)","v":{"$error":"#REF!"}},{"$f":"F178+E178+D178+C178","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"ناصر الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B179,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B179,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"IF(C179>D179,C179-D179,0)","v":{"$error":"#REF!"}},{"$f":"IF(D179>C179,D179-C179,0)","v":{"$error":"#REF!"}},{"$f":"F179+E179+D179+C179","v":{"$error":"#REF!"}},{"$f":"G179+F179+E179+D179","v":{"$error":"#REF!"}}]
[null,"صحيفة المدي لصناعة الإعلان",{"$f":"SUMIFS(#REF!,#REF!,B180,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B180,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"IF(C180>D180,C180-D180,0)","v":{"$error":"#REF!"}},{"$f":"IF(D180>C180,D180-C180,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مكتب الوفاق للتخليص الجمركي",{"$f":"SUMIFS(#REF!,#REF!,B181,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B181,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"IF(C181>D181,C181-D181,0)","v":{"$error":"#REF!"}},{"$f":"IF(D181>C181,D181-C181,0)","v":{"$error":"#REF!"}},{"$f":"F181+E181+D181+C181","v":{"$error":"#REF!"}},{"$f":"G181+F181+E181+D181","v":{"$error":"#REF!"}}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B182,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B182,#REF!,$B$173)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20204,"المسحوبات",{"$f":"SUM(C184:C186)","v":{"$error":"#REF!"}},{"$f":"SUM(D184:D186)","v":{"$error":"#REF!"}},{"$f":"IF(C183>D183,C183-D183,0)","v":{"$error":"#REF!"}},{"$f":"IF(D183>C183,D183-C183,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"علي الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B184,#REF!,$B$183)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B184,#REF!,$B$183)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"نصرالله الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B185,#REF!,$B$183)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B185,#REF!,$B$183)","v":{"$error":"#REF!"}},{"$f":"IF(C185>D185,C185-D185,0)","v":{"$error":"#REF!"}},{"$f":"IF(D185>C185,D185-C185,0)","v":{"$error":"#REF!"}},{"$f":"F185+E185+D185+C185","v":{"$error":"#REF!"}},{"$f":"G185+F185+E185+D185","v":{"$error":"#REF!"}}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B186,#REF!,$B$183)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B186,#REF!,$B$183)","v":{"$error":"#REF!"}},{"$f":"IF(C186>D186,C186-D186,0)","v":{"$error":"#REF!"}},{"$f":"IF(D186>C186,D186-C186,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[20205,"مجمع إهلاك الأصول الثابتة",{"$f":"SUMIFS(#REF!,#REF!,B187)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B187)","v":{"$error":"#REF!"}},{"$f":"IF(C187>D187,C187-D187,0)","v":{"$error":"#REF!"}},{"$f":"IF(D187>C187,D187-C187,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[20206,"مخصص ديون مشكوك في تحصيلها",{"$f":"SUM(C189:C191)","v":{"$error":"#REF!"}},{"$f":"SUM(D189:D191)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"سوريال حبيب حواص",{"$f":"SUMIFS(#REF!,#REF!,B189,#REF!,$B$188)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B189,#REF!,$B$188)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B190,#REF!,$B$188)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B190,#REF!,$B$188)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B191,#REF!,$B$188)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B191,#REF!,$B$188)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20207,"مصروفات مستحقة",{"$f":"C193+C194","v":{"$error":"#REF!"}},{"$f":"D193+D194","v":{"$error":"#REF!"}},{"$f":"IF(C192>D192,C192-D192,0)","v":{"$error":"#REF!"}},{"$f":"IF(D192>C192,D192-C192,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أجور ومرتبات مستحقة",{"$f":"SUMIFS(#REF!,#REF!,B193,#REF!,$B$192)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B193,#REF!,$B$192)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"اتعاب مكتب مراجعة",{"$f":"SUMIFS(#REF!,#REF!,B194,#REF!,$B$192)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B194,#REF!,$B$192)","v":{"$error":"#REF!"}},{"$f":"IF(C194>D194,C194-D194,0)","v":{"$error":"#REF!"}},{"$f":"IF(D194>C194,D194-C194,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[3,"المصـــــــــــــــــــــــــــروفات",{"$f":"C196+C203+C204+C205+C206+C207","v":{"$error":"#REF!"}},{"$f":"D196+D203+D204+D205+D206+D207","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[301,"المشتريات",{"$f":"SUM(C197:C202)","v":{"$error":"#REF!"}},{"$f":"SUM(D197:D202)","v":{"$error":"#REF!"}},{"$f":"IF(C196>D196,C196-D196,0)","v":{"$error":"#REF!"}},{"$f":"IF(D196>C196,D196-C196,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (اسود)",{"$f":"SUMIFS(#REF!,#REF!,B197,#REF!,$B$207)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B197,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (ابيض)",{"$f":"SUMIFS(#REF!,#REF!,B198,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B198,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$f":"IF(C198>D198,C198-D198,0)","v":{"$error":"#REF!"}},{"$f":"IF(D198>C198,D198-C198,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين المعادة",{"$f":"SUMIFS(#REF!,#REF!,B199,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B199,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$f":"IF(C199>D199,C199-D199,0)","v":{"$error":"#REF!"}},{"$f":"IF(D199>C199,D199-C199,0)","v":{"$error":"#REF!"}},{"$f":"F199+E199+D199+C199","v":{"$error":"#REF!"}},{"$f":"G199+F199+E199+D199","v":{"$error":"#REF!"}}]
[null,"مواد منخفض الكثافة القطرية - الكويتية",{"$f":"SUMIFS(#REF!,#REF!,B200,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B200,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد منخفض الكثافة N181",{"$f":"SUMIFS(#REF!,#REF!,B201,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B201,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مادة خام (لون)",{"$f":"SUMIFS(#REF!,#REF!,B202,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B202,#REF!,$B$196)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,"مصروفات عمومية وإدارية",{"$f":"SUMIFS(#REF!,#REF!,B203)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B203)","v":{"$error":"#REF!"}},{"$f":"IF(C203>D203,C203-D203,0)","v":{"$error":"#REF!"}},{"$f":"IF(D203>C203,D203-C203,0)","v":{"$error":"#REF!"}},{"$f":"F203+E203+D203+C203","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[303,"خصم مسموح به",{"$f":"SUMIFS(#REF!,#REF!,B204)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B204)","v":{"$error":"#REF!"}},{"$f":"IF(C204>D204,C204-D204,0)","v":{"$error":"#REF!"}},{"$f":"IF(D204>C204,D204-C204,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[304,"مصروفات تسويقية",{"$f":"SUMIFS(#REF!,#REF!,B205)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B205)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[305,"إهلاك الأصول الثابتة",{"$f":"SUMIFS(#REF!,#REF!,B206)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B206)","v":{"$error":"#REF!"}},{"$f":"IF(C206>D206,C206-D206,0)","v":{"$error":"#REF!"}},{"$f":"IF(D206>C206,D206-C206,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUM(C208:C208)","v":{"$error":"#REF!"}},{"$f":"SUM(D208:D208)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B208,#REF!,$B$207)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B208,#REF!,$B$207)","v":{"$error":"#REF!"}},{"$f":"IF(C208>D208,C208-D208,0)","v":{"$error":"#REF!"}},{"$f":"IF(D208>C208,D208-C208,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B209,#REF!,$B$207)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B209,#REF!,$B$207)","v":{"$error":"#REF!"}},{"$f":"IF(C209>D209,C209-D209,0)","v":{"$error":"#REF!"}},{"$f":"IF(D209>C209,D209-C209,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,"الإيـــــــــــــــــــــــــــــــرادات",{"$f":"C211+C243+C262","v":{"$error":"#REF!"}},{"$f":"D211+D243+D262","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[401,"المبيعات",{"$f":"SUM(C212:C242)","v":{"$error":"#REF!"}},{"$f":"SUM(D212:D242)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B212,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B212,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C212>D212,C212-D212,0)","v":{"$error":"#REF!"}},{"$f":"IF(D212>C212,D212-C212,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B213,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B213,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C213>D213,C213-D213,0)","v":{"$error":"#REF!"}},{"$f":"IF(D213>C213,D213-C213,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B214,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B214,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B215,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B215,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B216,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B216,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B217,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B217,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B218,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B218,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B219,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B219,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B220,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B220,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C220>D220,C220-D220,0)","v":{"$error":"#REF!"}},{"$f":"IF(D220>C220,D220-C220,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B221,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B221,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C221>D221,C221-D221,0)","v":{"$error":"#REF!"}},{"$f":"IF(D221>C221,D221-C221,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (اسود)",{"$f":"SUMIFS(#REF!,#REF!,B222,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B222,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C222>D222,C222-D222,0)","v":{"$error":"#REF!"}},{"$f":"IF(D222>C222,D222-C222,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (ابيض)",{"$f":"SUMIFS(#REF!,#REF!,B223,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B223,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B224,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B224,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C224>D224,C224-D224,0)","v":{"$error":"#REF!"}},{"$f":"IF(D224>C224,D224-C224,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 11 متر",{"$f":"SUMIFS(#REF!,#REF!,B225,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B225,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 4 متر",{"$f":"SUMIFS(#REF!,#REF!,B226,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B226,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 4 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B227,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B227,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 87 متر",{"$f":"SUMIFS(#REF!,#REF!,B228,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B228,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 70 متر",{"$f":"SUMIFS(#REF!,#REF!,B229,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B229,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 5 متر",{"$f":"SUMIFS(#REF!,#REF!,B230,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B230,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C230>D230,C230-D230,0)","v":{"$error":"#REF!"}},{"$f":"IF(D230>C230,D230-C230,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 7 متر",{"$f":"SUMIFS(#REF!,#REF!,B231,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B231,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 95 متر",{"$f":"SUMIFS(#REF!,#REF!,B232,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B232,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C232>D232,C232-D232,0)","v":{"$error":"#REF!"}},{"$f":"IF(D232>C232,D232-C232,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 78 متر",{"$f":"SUMIFS(#REF!,#REF!,B233,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B233,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 40 متر",{"$f":"SUMIFS(#REF!,#REF!,B234,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B234,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 64 متر",{"$f":"SUMIFS(#REF!,#REF!,B235,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B235,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 110 متر",{"$f":"SUMIFS(#REF!,#REF!,B236,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B236,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B237,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B237,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C237>D237,C237-D237,0)","v":{"$error":"#REF!"}},{"$f":"IF(D237>C237,D237-C237,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B238,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B238,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B239,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B239,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B240,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B240,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B241,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B241,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B242,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B242,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[402,"مردودات المبيعات",{"$f":"SUM(C244:C261)","v":{"$error":"#REF!"}},{"$f":"SUM(D244:D261)","v":{"$error":"#REF!"}},{"$f":"IF(C243>D243,C243-D243,0)","v":{"$error":"#REF!"}},{"$f":"IF(D243>C243,D243-C243,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B244,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B244,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B245,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B245,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"IF(C245>D245,C245-D245,0)","v":{"$error":"#REF!"}},{"$f":"IF(D245>C245,D245-C245,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B246,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B246,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B247,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B247,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B248,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B248,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B249,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B249,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B250,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B250,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B251,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B251,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B252,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B252,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B253,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B253,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B254,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B254,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 11 متر",{"$f":"SUMIFS(#REF!,#REF!,B255,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B255,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 4 متر",{"$f":"SUMIFS(#REF!,#REF!,B256,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B256,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 4 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B257,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B257,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 87 متر",{"$f":"SUMIFS(#REF!,#REF!,B258,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B258,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 70 متر",{"$f":"SUMIFS(#REF!,#REF!,B259,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B259,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B260,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B260,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B261,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B261,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[403,"إيرادات متنوعة",{"$f":"SUM(C263:C269)","v":{"$error":"#REF!"}},{"$f":"SUM(D263:D269)","v":{"$error":"#REF!"}},{"$f":"IF(C262>D262,C262-D262,0)","v":{"$error":"#REF!"}},{"$f":"IF(D262>C262,D262-C262,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"إيرادات تأجير موقع تاجوراء لشركة المقاولات",{"$f":"SUMIFS(#REF!,#REF!,B263,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B263,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"إيرادات تأجير فوركة 25 طن للغير عن طريق شركة المقاولات",{"$f":"SUMIFS(#REF!,#REF!,B264,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B264,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أرباح وخسائر المشاركات والمساهمات بالشركات الشقيقة",{"$f":"SUMIFS(#REF!,#REF!,B265,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B265,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"تحصيل ديون معدومة",{"$f":"SUMIFS(#REF!,#REF!,B266,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B266,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$f":"IF(C266>D266,C266-D266,0)","v":{"$error":"#REF!"}},{"$f":"IF(D266>C266,D266-C266,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أخري",{"$f":"SUMIFS(#REF!,#REF!,B267,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B267,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B268,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B268,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B269,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B269,#REF!,$B$262)","v":{"$error":"#REF!"}},{"$f":"IF(C269>D269,C269-D269,0)","v":{"$error":"#REF!"}},{"$f":"IF(D269>C269,D269-C269,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["الاجمالي",null,{"$f":"C4+C158+C195+C210","v":{"$error":"#REF!"}},{"$f":"D4+D158+D195+D210","v":{"$error":"#REF!"}},{"$f":"E4+E158+E195+E210","v":{"$error":"#REF!"}},{"$f":"F4+F158+F195+F210","v":{"$error":"#REF!"}},{"$f":"F270+E270+D270+C270","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,0]
[null,null,null,{"$f":"C270-D270","v":{"$error":"#REF!"}}]
["الاجمالي",null,{"$f":"SUBTOTAL(9,C4:C269)","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(9,D4:D269)","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(9,E4:E269)","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(9,F4:F269)","v":{"$error":"#REF!"}},null,{"$f":"D270-C270","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"C273-D273","v":{"$error":"#REF!"}},null,{"$f":"E273-F273","v":{"$error":"#REF!"}}]
[null,"محاسب / ",null,null,"المراجع ،"]

{"sheet":"ميزان مراجعة اجمالي","index":5,"n_rows":279,"n_cols":8,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'ميزان مراجعة'!A1:D1","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(C274=D274,\" \",\"خطأ في قيد\")","v":{"$error":"#REF!"}}]
["ميزان مراجعة إجمالي بالمجاميع والارصدة عن الفترة من 01/01/2013   حتى  ",null,null,null,{"$f":"TODAY()","v":"2018-06-11"}]
["رقم الحساب","اسم الحساب","مجموع المدين","مجموع الدائن","رصيد مدين","رصيد دائن"]
[1,"الأصـــــــــــــــــــــــــــــــــول",{"$f":"C5+C19","v":{"$error":"#REF!"}},{"$f":"D5+D19","v":{"$error":"#REF!"}},{"$f":"IF(C4>D4,C4-D4,0)","v":{"$error":"#REF!"}},{"$f":"IF(D4>C4,D4-C4,0)","v":{"$error":"#REF!"}},{"$f":"F4+E4+D4+C4","v":{"$error":"#REF!"}},{"$f":"G4+F4+E4+D4","v":{"$error":"#REF!"}}]
[101,"الأصول الثابتة",{"$f":"SUM(C6:C18)","v":{"$error":"#REF!"}},{"$f":"SUM(D6:D18)","v":{"$error":"#REF!"}},{"$f":"IF(C5>D5,C5-D5,0)","v":{"$error":"#REF!"}},{"$f":"IF(D5>C5,D5-C5,0)","v":{"$error":"#REF!"}},{"$f":"F5+E5+D5+C5","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"أثاث ومستلزمات سكن",{"$f":"SUMIFS(#REF!,#REF!,B6,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B6,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"IF(C6>D6,C6-D6,0)","v":{"$error":"#REF!"}},{"$f":"IF(D6>C6,D6-C6,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خزانات",{"$f":"SUMIFS(#REF!,#REF!,B7,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B7,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصروفات تأسيس",{"$f":"SUMIFS(#REF!,#REF!,B8,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B8,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"ألالات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,B9,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B9,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أجهزة حاسوب وطابعات",{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أجهزة كهربائية",{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"سيارات ووسائل نقل",{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عدد وأدوات",{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أصول تحت التصنيع",{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"IF(C14>D14,C14-D14,0)","v":{"$error":"#REF!"}},{"$f":"IF(D14>C14,D14-C14,0)","v":{"$error":"#REF!"}},{"$f":"F14+E14+D14+C14","v":{"$error":"#REF!"}},{"$f":"G14+F14+E14+D14","v":{"$error":"#REF!"}}]
[null,"مباني",{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خط أنتاج PVC",{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خط أنتاج بولي إيثلين 2",{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"سقالة ماليزية",{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$B$5)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[102,"الأصول المتداولة",{"$f":"C20+C21+C25+C28+C36+C40+C39+C53+C62+C66+C76+C79+C83+C90+C121+C154","v":{"$error":"#REF!"}},{"$f":"D20+D21+D25+D28+D36+D53+D62+D66+D76+D79+D83+D90+D121+D40+D154","v":{"$error":"#REF!"}},{"$f":"IF(C19>D19,C19-D19,0)","v":{"$error":"#REF!"}},{"$f":"IF(D19>C19,D19-C19,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[10201,"الخزينة",{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$B$20)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$B$20)","v":{"$error":"#REF!"}},{"$f":"IF(C20>D20,C20-D20,0)","v":{"$error":"#REF!"}},{"$f":"IF(D20>C20,D20-C20,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[10202,"المصارف",{"$f":"SUM(C22:C24)","v":{"$error":"#REF!"}},{"$f":"SUM(D22:D24)","v":{"$error":"#REF!"}},{"$f":"IF(C21>D21,C21-D21,0)","v":{"$error":"#REF!"}},{"$f":"IF(D21>C21,D21-C21,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصرف الصحاري 2770",{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$B$21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$B$21)","v":{"$error":"#REF!"}},{"$f":"IF(C22>D22,C22-D22,0)","v":{"$error":"#REF!"}},{"$f":"IF(D22>C22,D22-C22,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصرف الامان للتجارة والاستثمار 18978",{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$B$21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$B$21)","v":{"$error":"#REF!"}},{"$f":"IF(C23>D23,C23-D23,0)","v":{"$error":"#REF!"}},{"$f":"IF(D23>C23,D23-C23,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصرف الجمهورية 19213",{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$B$21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$B$21)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10203,"المصارف - إعتمادات مستندية",{"$f":"SUM(C26:C27)","v":{"$error":"#REF!"}},{"$f":"SUM(D26:D27)","v":{"$error":"#REF!"}},{"$f":"IF(C25>D25,C25-D25,0)","v":{"$error":"#REF!"}},{"$f":"IF(D25>C25,D25-C25,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"الأمان 45% غطاء إعتماد رقم 1396/12/011 (خط الانتاج PVC )",{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$B$25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$B$25)","v":{"$error":"#REF!"}},{"$f":"IF(C26>D26,C26-D26,0)","v":{"$error":"#REF!"}},{"$f":"IF(D26>C26,D26-C26,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$B$25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$B$25)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10204,"تكلفة إعتمادات مستندية",{"$f":"SUM(C29:C30)","v":{"$error":"#REF!"}},{"$f":"SUM(D29:D30)","v":{"$error":"#REF!"}},{"$f":"IF(C28>D28,C28-D28,0)","v":{"$error":"#REF!"}},{"$f":"IF(D28>C28,D28-C28,0)","v":{"$error":"#REF!"}},{"$f":"F28+E28+D28+C28","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"تكلفة إعتماد رقم 1396/12/011 (خط الانتاج PVC )",{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$f":"IF(C29>D29,C29-D29,0)","v":{"$error":"#REF!"}},{"$f":"IF(D29>C29,D29-C29,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10205,null,{"$f":"SUM(C32:C35)","v":{"$error":"#REF!"}},{"$f":"SUM(D32:D35)","v":{"$error":"#REF!"}},{"$f":"IF(C31>D31,C31-D31,0)","v":{"$error":"#REF!"}},{"$f":"IF(D31>C31,D31-C31,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$B$28)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10206,"الإعتمادات المستندية",{"$f":"SUM(C37:C39)","v":{"$error":"#REF!"}},{"$f":"SUM(D37:D39)","v":{"$error":"#REF!"}},{"$f":"IF(C36>D36,C36-D36,0)","v":{"$error":"#REF!"}},{"$f":"IF(D36>C36,D36-C36,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null," إعتماد رقم 1396/12/011 (خط الانتاج PVC )",{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$B$36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$B$36)","v":{"$error":"#REF!"}},{"$f":"IF(C37>D37,C37-D37,0)","v":{"$error":"#REF!"}},{"$f":"IF(D37>C37,D37-C37,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$B$36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$B$36)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$B$36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$B$36)","v":{"$error":"#REF!"}},{"$f":"IF(C39>D39,C39-D39,0)","v":{"$error":"#REF!"}},{"$f":"IF(D39>C39,D39-C39,0)","v":{"$error":"#REF!"}},{"$f":"F39+E39+D39+C39","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[10205,"العملاء",{"$f":"SUM(C41:C52)","v":{"$error":"#REF!"}},{"$f":"SUM(D41:D52)","v":{"$error":"#REF!"}},{"$f":"IF(C40>D40,C40-D40,0)","v":{"$error":"#REF!"}},{"$f":"IF(D40>C40,D40-C40,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"محلات أبو عزيزة",{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"IF(C41>D41,C41-D41,0)","v":{"$error":"#REF!"}},{"$f":"IF(D41>C41,D41-C41,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عبد الحميد محمد جويلي",{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"IF(C42>D42,C42-D42,0)","v":{"$error":"#REF!"}},{"$f":"IF(D42>C42,D42-C42,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"حمزة ابو عزيزة",{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خيري مصباح العماري",{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"لطفي الكبير",{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"محلات صولة",{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مكي سويسي",{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"احمد الساري",{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عمر شعشوع",{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"IF(C49>D49,C49-D49,0)","v":{"$error":"#REF!"}},{"$f":"IF(D49>C49,D49-C49,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"علي الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"IF(C50>D50,C50-D50,0)","v":{"$error":"#REF!"}},{"$f":"IF(D50>C50,D50-C50,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة الإعمار الوطنية ",{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"IF(C51>D51,C51-D51,0)","v":{"$error":"#REF!"}},{"$f":"IF(D51>C51,D51-C51,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$B$40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10206,"العـهـــــــــــــد",{"$f":"SUM(C54:C61)","v":{"$error":"#REF!"}},{"$f":"SUM(D54:D61)","v":{"$error":"#REF!"}},{"$f":"IF(C53>D53,C53-D53,0)","v":{"$error":"#REF!"}},{"$f":"IF(D53>C53,D53-C53,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خيري مصباح العماري",{"$f":"SUMIFS(#REF!,#REF!,B54,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B54,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"IF(C54>D54,C54-D54,0)","v":{"$error":"#REF!"}},{"$f":"IF(D54>C54,D54-C54,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عبد المجيد العربي",{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"IF(C55>D55,C55-D55,0)","v":{"$error":"#REF!"}},{"$f":"IF(D55>C55,D55-C55,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"ناجي القلعاوي",{"$f":"SUMIFS(#REF!,#REF!,B56,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B56,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عبد السلام الدالي",{"$f":"SUMIFS(#REF!,#REF!,B57,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B57,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"IF(C57>D57,C57-D57,0)","v":{"$error":"#REF!"}},{"$f":"IF(D57>C57,D57-C57,0)","v":{"$error":"#REF!"}},{"$f":"F57+E57+D57+C57","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"نصر الله عياد الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B58,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B58,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"IF(C58>D58,C58-D58,0)","v":{"$error":"#REF!"}},{"$f":"IF(D58>C58,D58-C58,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عبد العاطي باقي",{"$f":"SUMIFS(#REF!,#REF!,B59,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B59,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"محمد منصور خماج",{"$f":"SUMIFS(#REF!,#REF!,B60,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B60,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"إسماعيل التويمي",{"$f":"SUMIFS(#REF!,#REF!,B61,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B61,#REF!,$B$53)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10208,"سلف عاملين",{"$f":"SUM(C63:C65)","v":{"$error":"#REF!"}},{"$f":"SUM(D63:D65)","v":{"$error":"#REF!"}},{"$f":"IF(C62>D62,C62-D62,0)","v":{"$error":"#REF!"}},{"$f":"IF(D62>C62,D62-C62,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"نصر الله عياد الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B63,#REF!,$B$62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B63,#REF!,$B$62)","v":{"$error":"#REF!"}},{"$f":"IF(C63>D63,C63-D63,0)","v":{"$error":"#REF!"}},{"$f":"IF(D63>C63,D63-C63,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B64,#REF!,$B$62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B64,#REF!,$B$62)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B65,#REF!,$B$62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B65,#REF!,$B$62)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10207,"شركات شقيقة ومشاركات",{"$f":"SUM(C67:C75)","v":{"$error":"#REF!"}},{"$f":"SUM(D67:D75)","v":{"$error":"#REF!"}},{"$f":"IF(C66>D66,C66-D66,0)","v":{"$error":"#REF!"}},{"$f":"IF(D66>C66,D66-C66,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة الصحاري لحفر أبار النفط",{"$f":"SUMIFS(#REF!,#REF!,B67,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B67,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"IF(C67>D67,C67-D67,0)","v":{"$error":"#REF!"}},{"$f":"IF(D67>C67,D67-C67,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة الصحاري للصناعات البلاستيكية",{"$f":"SUMIFS(#REF!,#REF!,B68,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B68,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F68+E68+D68+C68","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"بيت المستقبل",{"$f":"SUMIFS(#REF!,#REF!,B69,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B69,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة البلاد للصرافة",{"$f":"SUMIFS(#REF!,#REF!,B70,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B70,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"التشييد لإستيراد مواد البناء",{"$f":"SUMIFS(#REF!,#REF!,B71,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B71,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة أويا ",{"$f":"SUMIFS(#REF!,#REF!,B72,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B72,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"صحاري لتدوير المخلفات",{"$f":"SUMIFS(#REF!,#REF!,B73,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B73,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة الإعمار الوطنية ",{"$f":"SUMIFS(#REF!,#REF!,B74,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B74,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"IF(C74>D74,C74-D74,0)","v":{"$error":"#REF!"}},{"$f":"IF(D74>C74,D74-C74,0)","v":{"$error":"#REF!"}},{"$f":"F74+E74+D74+C74","v":{"$error":"#REF!"}},{"$f":"G74+F74+E74+D74","v":{"$error":"#REF!"}}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B75,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B75,#REF!,$B$66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10208,"ضمانات لدي الغير",{"$f":"SUM(C77:C78)","v":{"$error":"#REF!"}},{"$f":"SUM(D77:D78)","v":{"$error":"#REF!"}},{"$f":"IF(C76>D76,C76-D76,0)","v":{"$error":"#REF!"}},{"$f":"IF(D76>C76,D76-C76,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"الشركة العامة للكهرباء",{"$f":"SUMIFS(#REF!,#REF!,B77,#REF!,$B$76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B77,#REF!,$B$76)","v":{"$error":"#REF!"}},{"$f":"IF(C77>D77,C77-D77,0)","v":{"$error":"#REF!"}},{"$f":"IF(D77>C77,D77-C77,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B78,#REF!,$B$76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B78,#REF!,$B$76)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10209,"مباني تحت الإنشاء",{"$f":"SUM(C80:C82)","v":{"$error":"#REF!"}},{"$f":"SUM(D80:D82)","v":{"$error":"#REF!"}},{"$f":"IF(C79>D79,C79-D79,0)","v":{"$error":"#REF!"}},{"$f":"IF(D79>C79,D79-C79,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مبني خلفي (كسارة البلاستيك)",{"$f":"SUMIFS(#REF!,#REF!,B80,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B80,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$f":"IF(C80>D80,C80-D80,0)","v":{"$error":"#REF!"}},{"$f":"IF(D80>C80,D80-C80,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B81,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B81,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B82,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B82,#REF!,$B$79)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10212,"مراقبة أوامر إنتاج تحت التشغيل ",{"$f":"SUM(C84:C89)","v":{"$error":"#REF!"}},{"$f":"SUM(D84:D89)","v":{"$error":"#REF!"}},{"$f":"IF(C83>D83,C83-D83,0)","v":{"$error":"#REF!"}},{"$f":"IF(D83>C83,D83-C83,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (اسود)",{"$f":"SUMIFS(#REF!,#REF!,B84,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B84,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$f":"IF(C84>D84,C84-D84,0)","v":{"$error":"#REF!"}},{"$f":"IF(D84>C84,D84-C84,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (ابيض)",{"$f":"SUMIFS(#REF!,#REF!,B85,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B85,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$f":"IF(C85>D85,C85-D85,0)","v":{"$error":"#REF!"}},{"$f":"IF(D85>C85,D85-C85,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مادة خام (لون)",{"$f":"SUMIFS(#REF!,#REF!,B86,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B86,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F86+E86+D86+C86","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"أجور مباشرة",{"$f":"SUMIFS(#REF!,#REF!,B87,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B87,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B88,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B88,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F88+E88+D88+C88","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B89,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B89,#REF!,$B$83)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10210,"بضاعة أول المدة",{"$f":"SUM(C91:C120)","v":{"$error":"#REF!"}},{"$f":"SUM(D91:D120)","v":{"$error":"#REF!"}},{"$f":"IF(C90>D90,C90-D90,0)","v":{"$error":"#REF!"}},{"$f":"IF(D90>C90,D90-C90,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B91,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B91,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"IF(C91>D91,C91-D91,0)","v":{"$error":"#REF!"}},{"$f":"IF(D91>C91,D91-C91,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B92,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B92,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B93,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B93,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B94,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B94,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B95,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B95,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B96,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B96,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B97,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B97,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B98,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B98,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B99,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B99,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B100,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B100,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B101,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B101,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"IF(C101>D101,C101-D101,0)","v":{"$error":"#REF!"}},{"$f":"IF(D101>C101,D101-C101,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 11 متر",{"$f":"SUMIFS(#REF!,#REF!,B102,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B102,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 4 متر",{"$f":"SUMIFS(#REF!,#REF!,B103,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B103,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 4 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B104,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B104,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 87 متر",{"$f":"SUMIFS(#REF!,#REF!,B105,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B105,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 70 متر",{"$f":"SUMIFS(#REF!,#REF!,B106,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B106,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 5 متر",{"$f":"SUMIFS(#REF!,#REF!,B107,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B107,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 7 متر",{"$f":"SUMIFS(#REF!,#REF!,B108,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B108,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (اسود)",{"$f":"SUMIFS(#REF!,#REF!,B109,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B109,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (ابيض)",{"$f":"SUMIFS(#REF!,#REF!,B110,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B110,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين المعادة",{"$f":"SUMIFS(#REF!,#REF!,B111,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B111,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد منخفض الكثافة القطرية - الكويتية",{"$f":"SUMIFS(#REF!,#REF!,B112,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B112,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"IF(C112>D112,C112-D112,0)","v":{"$error":"#REF!"}},{"$f":"IF(D112>C112,D112-C112,0)","v":{"$error":"#REF!"}},{"$f":"F112+E112+D112+C112","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"مواد منخفض الكثافة N181",{"$f":"SUMIFS(#REF!,#REF!,B113,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B113,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مادة خام (لون)",{"$f":"SUMIFS(#REF!,#REF!,B114,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B114,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B115,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B115,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"IF(C115>D115,C115-D115,0)","v":{"$error":"#REF!"}},{"$f":"IF(D115>C115,D115-C115,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B116,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B116,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B117,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B117,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B118,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B118,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B119,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B119,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B120,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B120,#REF!,$B$90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10214,"مخازن الانتاج التام ",{"$f":"SUM(C122:C153)","v":{"$error":"#REF!"}},{"$f":"SUM(D122:D153)","v":{"$error":"#REF!"}},{"$f":"IF(C121>D121,C121-D121,0)","v":{"$error":"#REF!"}},{"$f":"IF(D121>C121,D121-C121,0)","v":{"$error":"#REF!"}},{"$f":"F121+E121+D121+C121","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B122,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B122,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"IF(C122>D122,C122-D122,0)","v":{"$error":"#REF!"}},{"$f":"IF(D122>C122,D122-C122,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B123,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B123,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"IF(C123>D123,C123-D123,0)","v":{"$error":"#REF!"}},{"$f":"IF(D123>C123,D123-C123,0)","v":{"$error":"#REF!"}},{"$f":"F123+E123+D123+C123","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B124,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B124,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B125,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B125,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"IF(C125>D125,C125-D125,0)","v":{"$error":"#REF!"}},{"$f":"IF(D125>C125,D125-C125,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B126,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B126,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B127,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B127,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B128,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B128,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B129,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B129,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B130,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B130,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B131,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B131,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B132,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B132,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 11 متر",{"$f":"SUMIFS(#REF!,#REF!,B133,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B133,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 10 متر",{"$f":"SUMIFS(#REF!,#REF!,B134,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B134,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"IF(C134>D134,C134-D134,0)","v":{"$error":"#REF!"}},{"$f":"IF(D134>C134,D134-C134,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 4 متر",{"$f":"SUMIFS(#REF!,#REF!,B135,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B135,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 4 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B136,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B136,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 87 متر",{"$f":"SUMIFS(#REF!,#REF!,B137,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B137,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"IF(C137>D137,C137-D137,0)","v":{"$error":"#REF!"}},{"$f":"IF(D137>C137,D137-C137,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 70 متر",{"$f":"SUMIFS(#REF!,#REF!,B138,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B138,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 5 متر",{"$f":"SUMIFS(#REF!,#REF!,B139,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B139,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"IF(C139>D139,C139-D139,0)","v":{"$error":"#REF!"}},{"$f":"IF(D139>C139,D139-C139,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 7 متر",{"$f":"SUMIFS(#REF!,#REF!,B140,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B140,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 95 متر",{"$f":"SUMIFS(#REF!,#REF!,B141,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B141,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"IF(C141>D141,C141-D141,0)","v":{"$error":"#REF!"}},{"$f":"IF(D141>C141,D141-C141,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 78 متر",{"$f":"SUMIFS(#REF!,#REF!,B142,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B142,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 40 متر",{"$f":"SUMIFS(#REF!,#REF!,B143,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B143,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 64 متر",{"$f":"SUMIFS(#REF!,#REF!,B144,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B144,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 110 متر",{"$f":"SUMIFS(#REF!,#REF!,B145,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B145,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"IF(C145>D145,C145-D145,0)","v":{"$error":"#REF!"}},{"$f":"IF(D145>C145,D145-C145,0)","v":{"$error":"#REF!"}},{"$f":"F145+E145+D145+C145","v":{"$error":"#REF!"}},{"$f":"G145+F145+E145+D145","v":{"$error":"#REF!"}}]
[null,"انابيب بولي إيثلين 3/4 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B146,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B146,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"IF(C146>D146,C146-D146,0)","v":{"$error":"#REF!"}},{"$f":"IF(D146>C146,D146-C146,0)","v":{"$error":"#REF!"}},{"$f":"F146+E146+D146+C146","v":{"$error":"#REF!"}},{"$f":"G146+F146+E146+D146","v":{"$error":"#REF!"}}]
[null,"انابيب بولي إيثلين 1 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B147,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B147,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B148,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B148,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B149,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B149,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B150,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B150,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B151,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B151,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B152,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B152,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B153,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B153,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10215,"حساب التشغيل",{"$f":"SUM(C155:C156)","v":{"$error":"#REF!"}},{"$f":"SUM(D155:D156)","v":{"$error":"#REF!"}},{"$f":"IF(C154>D154,C154-D154,0)","v":{"$error":"#REF!"}},{"$f":"IF(D154>C154,D154-C154,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مراقبة الاجور",{"$f":"SUMIFS(#REF!,#REF!,B155,#REF!,$B$154)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B155,#REF!,$B$154)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B156,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B156,#REF!,$B$121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2,"الخصـــــــــــــــــــــــــــــــــــوم",{"$f":"C158+C163","v":{"$error":"#REF!"}},{"$f":"D158+D163","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[201,"حقوق الملكية",{"$f":"C159+C160","v":{"$error":"#REF!"}},{"$f":"D159+D160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20101,"رأس المال",{"$f":"SUMIFS(#REF!,#REF!,B159)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B159)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20102,"أرباح وخسائر مرحلة",{"$f":"C161","v":{"$error":"#REF!"}},{"$f":"D161","v":{"$error":"#REF!"}},{"$f":"IF(C160>D160,C160-D160,0)","v":{"$error":"#REF!"}},{"$f":"IF(D160>C160,D160-C160,0)","v":{"$error":"#REF!"}},{"$f":"F160+E160+D160+C160","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"خسائر عام 2011",{"$f":"SUMIFS(#REF!,#REF!,B161,#REF!,$B$160)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B161,#REF!,$B$160)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,0,0]
[202,"الخصوم المتداولة",{"$f":"C164+C167+C172+C182+C186+C187+C191","v":{"$error":"#REF!"}},{"$f":"D164+D167+D172+D182+D186+D187+D191","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20201,"جاري المساهمين",{"$f":"C165+C166","v":{"$error":"#REF!"}},{"$f":"D165+D166","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"علي الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B165,#REF!,$B$164)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B165,#REF!,$B$164)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"علي الصفراني  - تعلية رأس المال",{"$f":"SUMIFS(#REF!,#REF!,B166,#REF!,$B$164)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B166,#REF!,$B$164)","v":{"$error":"#REF!"}},{"$f":"IF(C166>D166,C166-D166,0)","v":{"$error":"#REF!"}},{"$f":"IF(D166>C166,D166-C166,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[20202,"الموردين",{"$f":"SUM(C168:C171)","v":{"$error":"#REF!"}},{"$f":"SUM(D168:D171)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"شركة Shanghai jwell Eipeuipment",{"$f":"SUMIFS(#REF!,#REF!,B168,#REF!,$B$167)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B168,#REF!,$B$167)","v":{"$error":"#REF!"}},{"$f":"IF(C168>D168,C168-D168,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"F168+E168+D168+C168","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"شركة STAR LIGHT PAINT",{"$f":"SUMIFS(#REF!,#REF!,B169,#REF!,$B$167)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B169,#REF!,$B$167)","v":{"$error":"#REF!"}},{"$f":"IF(C169>D169,C169-D169,0)","v":{"$error":"#REF!"}},{"$f":"IF(D169>C169,D169-C169,0)","v":{"$error":"#REF!"}},{"$f":"F169+E169+D169+C169","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"شركة SAUMYA الهندية",{"$f":"SUMIFS(#REF!,#REF!,B170,#REF!,$B$167)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B170,#REF!,$B$167)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خالد السوري",{"$f":"SUMIFS(#REF!,#REF!,B171,#REF!,$B$167)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B171,#REF!,$B$167)","v":{"$error":"#REF!"}},{"$f":"IF(C171>D171,C171-D171,0)","v":{"$error":"#REF!"}},{"$f":"IF(D171>C171,D171-C171,0)","v":{"$error":"#REF!"}},{"$f":"F171+E171+D171+C171","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[20203,"أرصدة دائنة اخري",{"$f":"SUM(C173:C181)","v":{"$error":"#REF!"}},{"$f":"SUM(D173:D181)","v":{"$error":"#REF!"}},{"$f":"IF(C172>D172,C172-D172,0)","v":{"$error":"#REF!"}},{"$f":"IF(D172>C172,D172-C172,0)","v":{"$error":"#REF!"}},{"$f":"F172+E172+D172+C172","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"صندوق الضمان الإجتماعي",{"$f":"SUMIFS(#REF!,#REF!,B173,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B173,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مصلحة الضرائب - ضريبة المرتبات",{"$f":"SUMIFS(#REF!,#REF!,B174,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B174,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"IF(C174>D174,C174-D174,0)","v":{"$error":"#REF!"}},{"$f":"IF(D174>C174,D174-C174,0)","v":{"$error":"#REF!"}},{"$f":"F174+E174+D174+C174","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"عبد الحميد جويلي",{"$f":"SUMIFS(#REF!,#REF!,B175,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B175,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عبد العاطي محمود باقي",{"$f":"SUMIFS(#REF!,#REF!,B176,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B176,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"فتحي المبروك الاحمر",{"$f":"SUMIFS(#REF!,#REF!,B177,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B177,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"IF(C177>D177,C177-D177,0)","v":{"$error":"#REF!"}},{"$f":"IF(D177>C177,D177-C177,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"ناصر الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B178,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B178,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"صحيفة المدي لصناعة الإعلان",{"$f":"SUMIFS(#REF!,#REF!,B179,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B179,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"IF(C179>D179,C179-D179,0)","v":{"$error":"#REF!"}},{"$f":"IF(D179>C179,D179-C179,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مكتب الوفاق للتخليص الجمركي",{"$f":"SUMIFS(#REF!,#REF!,B180,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B180,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"IF(C180>D180,C180-D180,0)","v":{"$error":"#REF!"}},{"$f":"IF(D180>C180,D180-C180,0)","v":{"$error":"#REF!"}},{"$f":"F180+E180+D180+C180","v":{"$error":"#REF!"}},{"$f":"G180+F180+E180+D180","v":{"$error":"#REF!"}}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B181,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B181,#REF!,$B$172)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20204,"المسحوبات",{"$f":"SUM(C183:C185)","v":{"$error":"#REF!"}},{"$f":"SUM(D183:D185)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"علي الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B183,#REF!,$B$182)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B183,#REF!,$B$182)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"نصرالله الصفراني",{"$f":"SUMIFS(#REF!,#REF!,B184,#REF!,$B$182)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B184,#REF!,$B$182)","v":{"$error":"#REF!"}},{"$f":"IF(C184>D184,C184-D184,0)","v":{"$error":"#REF!"}},{"$f":"IF(D184>C184,D184-C184,0)","v":{"$error":"#REF!"}},{"$f":"F184+E184+D184+C184","v":{"$error":"#REF!"}},{"$f":"G184+F184+E184+D184","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,0,0]
[20205,"مجمع إهلاك الأصول الثابتة",{"$f":"SUMIFS(#REF!,#REF!,B186)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B186)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20206,"مخصص ديون مشكوك في تحصيلها",{"$f":"SUM(C188:C190)","v":{"$error":"#REF!"}},{"$f":"SUM(D188:D190)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"سوريال حبيب حواص",{"$f":"SUMIFS(#REF!,#REF!,B188,#REF!,$B$187)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B188,#REF!,$B$187)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"خالد عارضة",{"$f":"SUMIFS(#REF!,#REF!,B189,#REF!,$B$187)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B189,#REF!,$B$187)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"عبدالله مشتال",{"$f":"SUMIFS(#REF!,#REF!,B190,#REF!,$B$187)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B190,#REF!,$B$187)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20207,"مصروفات مستحقة",{"$f":"C192+C193","v":{"$error":"#REF!"}},{"$f":"D192+D193","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F191+E191+D191+C191","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"أجور ومرتبات مستحقة",{"$f":"SUMIFS(#REF!,#REF!,B192,#REF!,$B$191)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B192,#REF!,$B$191)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"اتعاب مكتب مراجعة",{"$f":"SUMIFS(#REF!,#REF!,B193,#REF!,$B$191)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B193,#REF!,$B$191)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[3,"المصـــــــــــــــــــــــــــروفات",{"$f":"C195+C202+C203+C204+C205+C206","v":{"$error":"#REF!"}},{"$f":"D195+D202+D203+D204+D205+C206","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[301,"المشتريات",{"$f":"SUM(C196:C201)","v":{"$error":"#REF!"}},{"$f":"SUM(D196:D201)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (اسود)",{"$f":"SUMIFS(#REF!,#REF!,B196,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B196,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (ابيض)",{"$f":"SUMIFS(#REF!,#REF!,B197,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B197,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$f":"IF(C197>D197,C197-D197,0)","v":{"$error":"#REF!"}},{"$f":"IF(D197>C197,D197-C197,0)","v":{"$error":"#REF!"}},{"$f":"F197+E197+D197+C197","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين المعادة",{"$f":"SUMIFS(#REF!,#REF!,B198,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B198,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد منخفض الكثافة القطرية - الكويتية",{"$f":"SUMIFS(#REF!,#REF!,B199,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B199,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد منخفض الكثافة N181",{"$f":"SUMIFS(#REF!,#REF!,B200,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B200,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مادة خام (لون)",{"$f":"SUMIFS(#REF!,#REF!,B201,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B201,#REF!,$B$195)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,"مصروفات عمومية وإدارية",{"$f":"SUMIFS(#REF!,#REF!,B202)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B202)","v":{"$error":"#REF!"}},{"$f":"IF(C202>D202,C202-D202,0)","v":{"$error":"#REF!"}},{"$f":"IF(D202>C202,D202-C202,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[303,"خصم مسموح به",{"$f":"SUMIFS(#REF!,#REF!,B203)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B203)","v":{"$error":"#REF!"}},{"$f":"IF(C203>D203,C203-D203,0)","v":{"$error":"#REF!"}},{"$f":"IF(D203>C203,D203-C203,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[304,"مصروفات تسويقية",{"$f":"SUMIFS(#REF!,#REF!,B204)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B204)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[305,"إهلاك الأصول الثابتة",{"$f":"SUMIFS(#REF!,#REF!,B205)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B205)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,0,0]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B207,#REF!,$B$206)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B207,#REF!,$B$206)","v":{"$error":"#REF!"}},{"$f":"IF(C207>D207,C207-D207,0)","v":{"$error":"#REF!"}},{"$f":"IF(D207>C207,D207-C207,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B208,#REF!,$B$206)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B208,#REF!,$B$206)","v":{"$error":"#REF!"}},{"$f":"IF(C208>D208,C208-D208,0)","v":{"$error":"#REF!"}},{"$f":"IF(D208>C208,D208-C208,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B209,#REF!,$B$206)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B209,#REF!,$B$206)","v":{"$error":"#REF!"}},{"$f":"IF(C209>D209,C209-D209,0)","v":{"$error":"#REF!"}},{"$f":"IF(D209>C209,D209-C209,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,"الإيـــــــــــــــــــــــــــــــرادات",{"$f":"C211+C243+C266","v":{"$error":"#REF!"}},{"$f":"D211+D243+D266","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[401,"المبيعات",{"$f":"SUM(C212:C242)","v":{"$error":"#REF!"}},{"$f":"SUM(D212:D242)","v":{"$error":"#REF!"}},{"$f":"IF(C211>D211,C211-D211,0)","v":{"$error":"#REF!"}},{"$f":"IF(D211>C211,D211-C211,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B212,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B212,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B213,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B213,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C213>D213,C213-D213,0)","v":{"$error":"#REF!"}},{"$f":"IF(D213>C213,D213-C213,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B214,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B214,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C214>D214,C214-D214,0)","v":{"$error":"#REF!"}},{"$f":"IF(D214>C214,D214-C214,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B215,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B215,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B216,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B216,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B217,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B217,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B218,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B218,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B219,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B219,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B220,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B220,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B221,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B221,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (اسود)",{"$f":"SUMIFS(#REF!,#REF!,B222,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B222,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C222>D222,C222-D222,0)","v":{"$error":"#REF!"}},{"$f":"IF(D222>C222,D222-C222,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"مواد خام بولي إيثلين (ابيض)",{"$f":"SUMIFS(#REF!,#REF!,B223,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B223,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C223>D223,C223-D223,0)","v":{"$error":"#REF!"}},{"$f":"IF(D223>C223,D223-C223,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B224,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B224,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C224>D224,C224-D224,0)","v":{"$error":"#REF!"}},{"$f":"IF(D224>C224,D224-C224,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 11 متر",{"$f":"SUMIFS(#REF!,#REF!,B225,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B225,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 4 متر",{"$f":"SUMIFS(#REF!,#REF!,B226,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B226,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 4 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B227,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B227,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 87 متر",{"$f":"SUMIFS(#REF!,#REF!,B228,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B228,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 70 متر",{"$f":"SUMIFS(#REF!,#REF!,B229,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B229,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 5 متر",{"$f":"SUMIFS(#REF!,#REF!,B230,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B230,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C230>D230,C230-D230,0)","v":{"$error":"#REF!"}},{"$f":"IF(D230>C230,D230-C230,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 7 متر",{"$f":"SUMIFS(#REF!,#REF!,B231,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B231,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 95 متر",{"$f":"SUMIFS(#REF!,#REF!,B232,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B232,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C232>D232,C232-D232,0)","v":{"$error":"#REF!"}},{"$f":"IF(D232>C232,D232-C232,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 78 متر",{"$f":"SUMIFS(#REF!,#REF!,B233,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B233,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 40 متر",{"$f":"SUMIFS(#REF!,#REF!,B234,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B234,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 64 متر",{"$f":"SUMIFS(#REF!,#REF!,B235,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B235,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 110 متر",{"$f":"SUMIFS(#REF!,#REF!,B236,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B236,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B237,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B237,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"IF(C237>D237,C237-D237,0)","v":{"$error":"#REF!"}},{"$f":"IF(D237>C237,D237-C237,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B238,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B238,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B239,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B239,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B240,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B240,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , اطوال مختلفة",{"$f":"SUMIFS(#REF!,#REF!,B241,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B241,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B242,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B242,#REF!,$B$211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[402,"مردودات المبيعات",{"$f":"SUM(C244:C265)","v":{"$error":"#REF!"}},{"$f":"SUM(D244:D265)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F243+E243+D243+C243","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B244,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B244,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B245,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B245,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"IF(C245>D245,C245-D245,0)","v":{"$error":"#REF!"}},{"$f":"IF(D245>C245,D245-C245,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B246,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B246,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B247,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B247,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B248,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B248,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/25 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B249,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B249,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B250,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B250,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B251,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B251,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B252,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B252,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B253,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B253,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 5 متر",{"$f":"SUMIFS(#REF!,#REF!,B254,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B254,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"انابيب بولي إيثلين 3 بوصة , 7 متر",{"$f":"SUMIFS(#REF!,#REF!,B255,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B255,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B256,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B256,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B257,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B257,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B258,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B258,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B259,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B259,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B260,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B260,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B261,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B261,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B265,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B265,#REF!,$B$243)","v":{"$error":"#REF!"}},{"$f":"IF(C265>D265,C265-D265,0)","v":{"$error":"#REF!"}},{"$f":"IF(D265>C265,D265-C265,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[403,"إيرادات متنوعة",{"$f":"SUM(C267:C273)","v":{"$error":"#REF!"}},{"$f":"SUM(D267:D273)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"إيرادات تأجير موقع تاجوراء لشركة المقاولات",{"$f":"SUMIFS(#REF!,#REF!,B267,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B267,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"إيرادات تأجير فوركة 25 طن للغير عن طريق شركة المقاولات",{"$f":"SUMIFS(#REF!,#REF!,B268,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B268,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أرباح وخسائر المشاركات والمساهمات بالشركات الشقيقة",{"$f":"SUMIFS(#REF!,#REF!,B269,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B269,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"تحصيل ديون معدومة",{"$f":"SUMIFS(#REF!,#REF!,B270,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B270,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$f":"IF(C270>D270,C270-D270,0)","v":{"$error":"#REF!"}},{"$f":"IF(D270>C270,D270-C270,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"أخري",{"$f":"SUMIFS(#REF!,#REF!,B271,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B271,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B272,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B272,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B273,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B273,#REF!,$B$266)","v":{"$error":"#REF!"}},{"$f":"IF(C273>D273,C273-D273,0)","v":{"$error":"#REF!"}},{"$f":"IF(D273>C273,D273-C273,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["الاجمالي",null,{"$f":"C4+C157+C194+C210","v":{"$error":"#REF!"}},{"$f":"D4+D157+D194+D210","v":{"$error":"#REF!"}},{"$f":"E4+E157+E194+E210","v":{"$error":"#REF!"}},{"$f":"F4+F157+F194+F210","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,0,0]
[null,null,null,{"$f":"C274-D274","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["الاجمالي",null,{"$f":"SUBTOTAL(9,C4:C273)","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(9,D4:D273)","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(9,E4:E273)","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(9,F4:F273)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"C277-D277","v":{"$error":"#REF!"}},null,{"$f":"E277-F277","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"محاسب / ",null,null,"المراجع ،"]

{"sheet":"تحليل م . العمومية والأدارية","index":6,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,4,7,6],[2,1,3,8]]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"بيان تحليلي ببنود المصاريف العمومية والأدارية للأدارة"]
[]
[]
[]
[null,null,null,"مصروفات عمومية وإدارية"]
[null,null,null,null,"مصروفات عمومية وإدارية"]
[null,null,"م","البيان","مدين","دائن","القيمة"]
[null,null,1,"اتصالات وبريد",{"$f":"SUMIFS(#REF!,#REF!,D10,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D10,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"IF(E10>F10,E10-F10,0)","v":{"$error":"#REF!"}}]
[null,null,2,"أتعاب  وأستشارات جدوي اقتصادية",{"$f":"SUMIFS(#REF!,#REF!,D11,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D11,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,3,"أتعاب قانونية",{"$f":"SUMIFS(#REF!,#REF!,D12,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D12,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,4,"مقهي وإعاشة",{"$f":"SUMIFS(#REF!,#REF!,D13,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D13,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,5,"إيجار سيارات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,D14,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D14,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,6,"إيجارات",{"$f":"SUMIFS(#REF!,#REF!,D15,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D15,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,7,"رسوم تأمين سيارات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,D16,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D16,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,8,"رسوم و مصروفات إقامة",{"$f":"SUMIFS(#REF!,#REF!,D17,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D17,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,9,"رسوم حكومية وتصديقات",{"$f":"SUMIFS(#REF!,#REF!,D18,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D18,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,10,"تأشيرة سفر وانتقالات ",{"$f":"SUMIFS(#REF!,#REF!,D19,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D19,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,11,"صيانة سيارات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,D20,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D20,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,12,"علاج ورعاية صحية",{"$f":"SUMIFS(#REF!,#REF!,D21,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D21,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,13,"قرطاسيه ومطبوعات",{"$f":"SUMIFS(#REF!,#REF!,D22,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D22,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,14,"قطع غيار وصيانة",{"$f":"SUMIFS(#REF!,#REF!,D23,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D23,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,15,"م . تحويل",{"$f":"SUMIFS(#REF!,#REF!,D24,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D24,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,16,"مرتبات وأجور",{"$f":"SUMIFS(#REF!,#REF!,D25,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D25,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"IF(E25>F25,E25-F25,0)","v":{"$error":"#REF!"}}]
[null,null,17,"مرتبات وأجور أضافية",{"$f":"SUMIFS(#REF!,#REF!,D26,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D26,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,18,"مرتبات وأجور عمالة مؤقتة",{"$f":"SUMIFS(#REF!,#REF!,D27,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D27,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,19,"مصروفات رسوم بنكية",{"$f":"SUMIFS(#REF!,#REF!,D28,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D28,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,20,"مكأفات وحوافز ومشاركات",{"$f":"SUMIFS(#REF!,#REF!,D29,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D29,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,21,"مهمات عمل",{"$f":"SUMIFS(#REF!,#REF!,D30,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D30,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,22,"نثرية متنوعة",{"$f":"SUMIFS(#REF!,#REF!,D31,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D31,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,23,"مواد تنظيف ونظافة",{"$f":"SUMIFS(#REF!,#REF!,D32,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D32,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,24,"نقل وتحميل",{"$f":"SUMIFS(#REF!,#REF!,D33,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D33,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,25,"وقود وزيوت",{"$f":"SUMIFS(#REF!,#REF!,D34,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D34,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,26,"إشتراكات الضمان الاجتماعي",{"$f":"SUMIFS(#REF!,#REF!,D35,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D35,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,27,"ضرائب أجور ومرتبات",{"$f":"SUMIFS(#REF!,#REF!,D36,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D36,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,28,"اجور موسمية",{"$f":"SUMIFS(#REF!,#REF!,D37,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D37,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,29,"دمغات ضرائب",{"$f":"SUMIFS(#REF!,#REF!,D38,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D38,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,30,"مواد ومستلزمات",{"$f":"SUMIFS(#REF!,#REF!,D39,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D39,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,31,"رسوم اشتراك في اتحاد الصناعة الليبية",{"$f":"SUMIFS(#REF!,#REF!,D40,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D40,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,32,"خيط ربط ولف الانابيب",{"$f":"SUMIFS(#REF!,#REF!,D41,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D41,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,33,"دعاية واعلان واشتراكات",{"$f":"SUMIFS(#REF!,#REF!,D42,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D42,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,34,"تدريب وتأهيل",{"$f":"SUMIFS(#REF!,#REF!,D43,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D43,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,35,null,{"$f":"SUMIFS(#REF!,#REF!,D44,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D44,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,36,null,{"$f":"SUMIFS(#REF!,#REF!,D45,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D45,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,37,null,{"$f":"SUMIFS(#REF!,#REF!,D46,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D46,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,38,null,{"$f":"SUMIFS(#REF!,#REF!,D47,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D47,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,39,null,{"$f":"SUMIFS(#REF!,#REF!,D48,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D48,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,40,null,{"$f":"SUMIFS(#REF!,#REF!,D49,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,D49,#REF!,$E$8,#REF!,$D$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"الإجمالي",{"$f":"SUM(E10:E49)","v":{"$error":"#REF!"}},{"$f":"SUM(F10:F49)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"تحليل تكاليف التشغيل","index":7,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[[2,1,3,10],[7,2,7,3],[7,5,7,6],[7,8,7,9],[55,1,55,4]]}
["حساب التشغيل التقديري"]
[]
[null,"بيان تحليلي مراقبة الانتاج تحت التشغيل"]
[]
[]
[null,null,null,null,null,null,4.5833000000000004]
[null,"مراقبة أوامر إنتاج تحت التشغيل "]
[null,null,"مواد خام بولي إيثلين (اسود)",null,null,"أجور مباشرة",null,null,"مادة خام (لون)"]
["م","البيان","مدين","دائن","الرصيد","مدين","دائن","الرصيد","مدين","دائن","أجمالي التكلفة","عدد المنتج","تكلفة الوحدة"]
[1,"تحت التشغيل رقم (1), 3/4 , 100 بوصة",{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"C10-D10","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"F10-G10","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"C10+E10+F10+I10","v":{"$error":"#REF!"}},62,{"$f":"K10/L10","v":{"$error":"#REF!"}}]
[2,"تحت التشغيل رقم (2), 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"C11-D11","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"F11-G11","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"C11+F11","v":{"$error":"#REF!"}},6,{"$error":"#REF!"}]
[3,"تحت التشغيل رقم (2), 3 بوصة , 11 متر",{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"C12+F12","v":{"$error":"#REF!"}},1,{"$error":"#REF!"}]
[4,"تحت التشغيل رقم (2), 3 بوصة , 4 متر",{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$error":"#REF!"}]
[5,"تحت التشغيل رقم (2), 4 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2,{"$error":"#REF!"}]
[6,"تحت التشغيل رقم (3), 3/4 , 100 بوصة",{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},105,{"$error":"#REF!"}]
[7,"تحت التشغيل رقم (3), 3/4 , 87 بوصة",{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$error":"#REF!"}]
[8,"تحت التشغيل رقم (3), 3/4 , 70 بوصة",{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$error":"#REF!"}]
[9,"تحت التشغيل رقم (3), 3/4 , 50 بوصة",{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2,{"$error":"#REF!"}]
[10,"تحت التشغيل رقم (4), 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},36,{"$error":"#REF!"}]
[11,"تحت التشغيل رقم (5), 3/4 , 50 بوصة",{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},29,{"$error":"#REF!"}]
[12,"تحت التشغيل رقم (6), 3/4 , 100 بوصة",{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},99,{"$error":"#REF!"}]
[13,"تحت التشغيل رقم (7), 3/4 , 50 بوصة",{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},36,{"$error":"#REF!"}]
[14,"تحت التشغيل رقم (8), 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},22,{"$error":"#REF!"}]
[15,"تحت التشغيل رقم (8), 2 بوصة , 95 متر",{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$f":"K24/L24","v":{"$error":"#REF!"}}]
[16,"تحت التشغيل رقم (8), 2 بوصة , 78 متر",{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$f":"K25/L25","v":{"$error":"#REF!"}}]
[17,"تحت التشغيل رقم (8), 2 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$f":"K26/L26","v":{"$error":"#REF!"}}]
[18,"تحت التشغيل رقم (8), 2 بوصة , 40 متر",{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2,{"$f":"K27/L27","v":{"$error":"#REF!"}}]
[19,"تحت التشغيل رقم (9), 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},180,{"$error":"#REF!"}]
[20,"تحت التشغيل رقم (9), 3/4 بوصة , 70 متر",{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$error":"#REF!"}]
[21,"تحت التشغيل رقم (9), 3/4 بوصة , 64 متر",{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$error":"#REF!"}]
[22,"تحت التشغيل رقم (10), 3 بوصة , 12 متر",{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},22,{"$error":"#REF!"}]
[23,"تحت التشغيل رقم (10), 3 بوصة , 10 متر",{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$error":"#REF!"}]
[24,"تحت التشغيل رقم (11), 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},100,{"$error":"#REF!"}]
[25,"تحت التشغيل رقم (12), 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},116,{"$error":"#REF!"}]
[26,"تحت التشغيل رقم (12), 1 بوصة , 110 متر",{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$error":"#REF!"}]
[27,"تحت التشغيل رقم (13), 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},120,{"$f":"K36/L36","v":{"$error":"#REF!"}}]
[28,"تحت التشغيل رقم (14), 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},108,{"$f":"K37/L37","v":{"$error":"#REF!"}}]
[29,"تحت التشغيل رقم (15), 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$f":"K38/L38","v":{"$error":"#REF!"}}]
[30,"تحت التشغيل رقم (15), 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2,{"$f":"K39/L39","v":{"$error":"#REF!"}}]
[31,"تحت التشغيل رقم (16), 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},150,{"$error":"#REF!"}]
[32,"تحت التشغيل رقم (17), 1/25 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},36,{"$error":"#REF!"}]
[33,"تحت التشغيل رقم (18), 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},31,{"$error":"#REF!"}]
[34,"تحت التشغيل رقم (19), 1/5 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},22,{"$f":"K43/L43","v":{"$error":"#REF!"}}]
[35,"تحت التشغيل رقم (20), 2 بوصة , 75 متر",{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},8,{"$error":"#REF!"}]
[36,"تحت التشغيل رقم (21), 2 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},5,{"$f":"K45/L45","v":{"$error":"#REF!"}}]
[37,"تحت التشغيل رقم (22), 1 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},50,{"$f":"K46/L46","v":{"$error":"#REF!"}}]
[38,"تحت التشغيل رقم (23), 1 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"C47-D47","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"F47-G47","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"C47+E47+F47+I47","v":{"$error":"#REF!"}},50,{"$f":"K47/L47","v":{"$error":"#REF!"}}]
[39,"تحت التشغيل رقم (24), 3/4 بوصة , 100 متر",{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},100,{"$error":"#REF!"}]
[40,"تحت التشغيل رقم (25), 3/4 بوصة , 50 متر",{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},10,{"$error":"#REF!"}]
[41,"تحت التشغيل رقم (26), 3 بوصة , 12 متر ,ضغظ 16",{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},20,{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B51,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"}]
[null,null,{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B52,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"}]
[45,null,{"$f":"SUMIFS(#REF!,#REF!,B53,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B53,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B53,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B53,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B53,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B53,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[46,null,{"$f":"SUMIFS(#REF!,#REF!,B54,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B54,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B54,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B54,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B54,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B54,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[47,null,{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B55,#REF!,$I$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"إجمالي التكلفة ",null,null,null,{"$f":"SUBTOTAL(9,F1:F55)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"SUBTOTAL(9,K1:K55)","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(9,L1:L55)","v":1543}]

{"sheet":"تحليل ت . خطوط الانتاج","index":8,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,1,3,7],[7,5,7,7],[7,2,7,4]]}
[{"$f":"'تحليل م . العمومية والأدارية'!A1:E1","v":{"$error":"#REF!"}}]
[]
[null,"     بيان تحليلي ببنود تكاليف خطوط الانتاج"]
[]
[]
[]
[null,"الأصول الثابتة"]
[null,null,"خط أنتاج PVC",null,null,"خط أنتاج بولي إيثلين 2"]
["م","البيان","مدين","دائن","الإجمالي","مدين","دائن","الإجمالي"]
[1,"مواد ومستلزمات",{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(C10>D10,C10-D10,0)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(F10>G10,F10-G10,0)","v":{"$error":"#REF!"}}]
[2,"سفر وانتقالات",{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[2,"قطع غيار وصيانة",{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[3,"إعاشة وضيافة",{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"رسوم مناولة",{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"إيجار سيارات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"إيجارات",{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"شحن بحري",{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"رسم أرضيات",{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[9,"رسم دخول الميناء",{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[10,"رسم مخزن",{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[11,"رسم وزن",{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[12,"رسوم تأمين سيارات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[13,"تأشيرات وتذاكر سفر",{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[14,"رسوم و مصروفات إقامة",{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[15,"رسوم ودمغات خارج ليبيا",{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[16,"رسوم حكومية وتصديقات",{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[17,"نقل وتحميل",{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[18,"وقود وزيوت",{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[19,null,{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[20,"ضرائب خارج ليبيا",{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[21,"ضمان تصدير",{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[22,"عدد وأدوات",{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[23,"علاج ورعاية صحية",{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[24,null,{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[25,"غرامات",{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[26,null,{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(E38,F36-G36,0)","v":{"$error":"#REF!"}}]
[27,"قرطاسيه ومطبوعات",{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[28,null,{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[29,null,{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[30,null,{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[31,"مرتبات وأجور أضافية",{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[32,"مرتبات وأجور عمالة مؤقتة",{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[33,"مهمات عمل",{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[34,"مواد بناء بأنواعها",{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[35,null,{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[36,"نثرية",{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[37,"نظافة",{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[38,null,{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[39,null,{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[40,null,{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"الأجمالي",{"$f":"SUM(C10:C50)","v":{"$error":"#REF!"}},{"$f":"SUM(D10:D50)","v":{"$error":"#REF!"}},{"$f":"SUM(E10:E50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"تكاليف الينية التحتية لخط انتاج","index":9,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,1,3,7],[7,2,7,4],[7,5,7,7]]}
[{"$f":"'تحليل م . العمومية والأدارية'!A1:E1","v":{"$error":"#REF!"}}]
[]
[null,"     بيان تحليلي تكاليف البنية التحتية لخطوط الانتاج PVC + بولي إيثلين"]
[]
[]
[]
[null,"الأصول الثابتة"]
[null,null,"مباني"]
["م","البيان","مدين","دائن","الإجمالي","مدين","دائن","الإجمالي"]
[1,"بلاط بلاستيكي",{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(C10>D10,C10-D10,0)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(F10>G10,F10-G10,0)","v":{"$error":"#REF!"}}]
[2,"تنظيف وتسوية ارضية خط الانتاج ( جلاية )",{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[2,"قطع غيار وصيانة",{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[3,"مصاريف جمرك وشحن",{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"رسوم مناولة",{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"زواية حديد 30X30",{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"أسمنت اسود",{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"مواد ومستلزمات طلاء",{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"مواد ومستلزمات بناء",{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[9,"مواد ومستلزمات حديد",{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[10,"مواد ومستلزمات تنظيف",{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[11,"عدد وأدوات",{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[12,"رسوم تأمين سيارات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[13,"تأشيرات وتذاكر سفر",{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[14,"رسوم و مصروفات إقامة",{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[15,"رسوم ودمغات خارج ليبيا",{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[16,"رسوم حكومية وتصديقات",{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[17,"نقل وتحميل",{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[18,"وقود وزيوت",{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[19,null,{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[20,"ضرائب خارج ليبيا",{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[21,"ضمان تصدير",{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[22,null,{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[23,"علاج ورعاية صحية",{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[24,null,{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[25,"غرامات",{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[26,null,{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(E38,F36-G36,0)","v":{"$error":"#REF!"}}]
[27,"قرطاسيه ومطبوعات",{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[28,null,{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[29,null,{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[30,null,{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[31,"مرتبات وأجور أضافية",{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[32,"مرتبات وأجور عمالة مؤقتة",{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[33,"مهمات عمل",{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[34,"مواد بناء بأنواعها",{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[35,null,{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[36,"نثرية",{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[37,"نظافة",{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[38,null,{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[39,null,{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[40,null,{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"الأجمالي",{"$f":"SUM(C10:C50)","v":{"$error":"#REF!"}},{"$f":"SUM(D10:D50)","v":{"$error":"#REF!"}},{"$f":"SUM(E10:E50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"اصول اخري","index":10,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,1,3,10],[6,5,6,6],[6,2,6,3],[6,8,6,9]]}
[{"$f":"'تحليل م . العمومية والأدارية'!A1:E1","v":{"$error":"#REF!"}}]
[]
[null,"     بيان تحليلي بتكاليف الاصول تحت التصنيع"]
[]
[]
[null,"الأصول الثابتة"]
[null,null,"أصول تحت التصنيع"]
[null,null,"ونش (رافعة)",null,null,"عربة تحميل",null,null,"الة قطع الأنابيب"]
["م","البيان","مدين","دائن","الإجمالي","مدين","دائن","الإجمالي","مدين","دائن","الإجمالي"]
[1,"عجلات",{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(C10>D10,C10-D10,0)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,F8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(F10>G10,F10-G10,0)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B10,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(I10>J10,I10-J10,0)","v":{"$error":"#REF!"}}]
[2,"حديد صناعة",{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(C11>D11,C11-D11,0)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,F9,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(F11>G11,F11-G11,0)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B11,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"IF(I11>J11,I11-J11,0)","v":{"$error":"#REF!"}}]
[2,"قطع غيار وصيانة",{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,F10,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B12,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[3,"مواد ومستلزمات طلاء",{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,F11,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B13,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"مواد ومستلزمات كهرباء",{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,F12,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B14,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"يد عاملة ",{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,F8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B15,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"إسطونة اكسجين لحام",{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B16,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"شحن بحري",{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B17,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"رسم أرضيات",{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B18,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[9,"رسم دخول الميناء",{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B19,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[10,"رسم مخزن",{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B20,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[11,"رسم وزن",{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B21,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[12,"رسوم تأمين سيارات ومعدات",{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B22,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[13,"تأشيرات وتذاكر سفر",{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B23,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[14,"رسوم و مصروفات إقامة",{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B24,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[15,"رسوم ودمغات خارج ليبيا",{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,C8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B25,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[16,"رسوم حكومية وتصديقات",{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B26,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[17,"نقل وتحميل",{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B27,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[18,"وقود وزيوت",{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B28,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[19,null,{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B29,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[20,"ضرائب خارج ليبيا",{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B30,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[21,"ضمان تصدير",{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B31,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[22,"عدد وأدوات",{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B32,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[23,"علاج ورعاية صحية",{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B33,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[24,null,{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B34,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[25,"غرامات",{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B35,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[26,null,{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B36,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[27,"قرطاسيه ومطبوعات",{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B37,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[28,null,{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B38,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[29,null,{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B39,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[30,null,{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B40,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[31,"مرتبات وأجور أضافية",{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B41,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[32,"مرتبات وأجور عمالة مؤقتة",{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B42,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[33,"مهمات عمل",{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B43,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[34,"مواد بناء بأنواعها",{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B44,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[35,null,{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B45,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[36,"نثرية",{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B46,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[37,"نظافة",{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B47,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[38,null,{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B48,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[39,null,{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B49,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[40,null,{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$F$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,I8,#REF!,$C$7,#REF!,$B$6)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,B50,#REF!,$C$8,#REF!,$B$7)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"الأجمالي",{"$f":"SUM(C10:C50)","v":{"$error":"#REF!"}},{"$f":"SUM(D10:D50)","v":{"$error":"#REF!"}},{"$f":"SUM(E10:E50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H10:H50)","v":{"$error":"#REF!"}},{"$f":"SUM(I10:I50)","v":{"$error":"#REF!"}},{"$f":"SUM(J10:J50)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"ميزان المراجعة","index":11,"n_rows":39,"n_cols":13,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,1,1,2],[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
["ميزان المراجعة من الفترة 2013/01/01 إلي الفترة 2013/12/31"]
[null,"المجاميع في 2013/12/31",null,null,"الأرصدة في 2013/12/31",null,null,"قائمة الدخل في 2013/12/31",null,null,"الميزانية في 2013/12/31"]
["بيــــــــــــــان","مدين","دائن",null,"مدين","دائن",null,"مدين","دائن",null,"مدين","دائن","ملاحظات"]
["الأصول الثابتة",{"$f":"'ميزان مراجعة'!C5","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D5","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E5","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F5","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(E4-F4>=0,E4-F4,0)","v":{"$error":"#REF!"}},{"$f":"IF(F4-E4>=0,F4-E4,0)","v":{"$error":"#REF!"}}]
["الخزينة",{"$f":"'ميزان مراجعة'!C22","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D22","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E22","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F22","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(E5-F5>=0,E5-F5,0)","v":{"$error":"#REF!"}},{"$f":"IF(F5-E5>=0,F5-E5,0)","v":{"$error":"#REF!"}}]
["المصارف",{"$f":"'ميزان مراجعة'!C23","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D23","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E23","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F23","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["المصارف - إعتمادات مستندية",{"$f":"'ميزان مراجعة'!C27","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D27","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E27","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F27","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$f":"IF(F7-E7>=0,F7-E7,0)","v":{"$error":"#REF!"}}]
["العملاء",{"$f":"'ميزان مراجعة'!C41","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D41","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E41","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F41","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["الإعتمادات المستندية",{"$f":"'ميزان مراجعة'!C38","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D38","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E38","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F38","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["العـهـــــــــــــد",{"$f":"'ميزان مراجعة'!C54","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D54","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E54","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F54","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["تكلفة إعتمادات مستندية",{"$f":"'ميزان مراجعة'!C30","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D30","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E30","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F30","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["شركات شقيقة ومشاركات",{"$f":"'ميزان مراجعة'!C67","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D67","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E67","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F67","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$f":"IF(F12-E12>=0,F12-E12,0)","v":{"$error":"#REF!"}}]
["ضمانات لدي الغير",{"$f":"'ميزان مراجعة'!C79","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D79","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E79","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F79","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["مشروعات تحت التنفيذ",{"$f":"'ميزان مراجعة'!C82","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D82","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E82","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F79","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(E14-F14>=0,E14-F14,0)","v":{"$error":"#REF!"}},{"$f":"IF(F14-E14>=0,F14-E14,0)","v":{"$error":"#REF!"}}]
["مراقبة أوامر إنتاج تحت التشغيل ",{"$f":"'ميزان مراجعة'!C86","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D86","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E86","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F86","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(E15-F15>=0,E15-F15,0)","v":{"$error":"#REF!"}},{"$f":"IF(F15-E15>=0,F15-E15,0)","v":{"$error":"#REF!"}}]
["حساب التشغيل",{"$f":"'ميزان مراجعة'!C155","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D155","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E155","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F155","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(E16-F16>=0,E16-F16,0)","v":{"$error":"#REF!"}},{"$f":"IF(F16-E16>=0,F16-E16,0)","v":{"$error":"#REF!"}}]
["بضاعة أول المدة",{"$f":"'ميزان مراجعة اجمالي'!C90","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة اجمالي'!D90","v":{"$error":"#REF!"}},null,{"$f":"B17","v":{"$error":"#REF!"}},{"$f":"C17","v":{"$error":"#REF!"}},null,{"$f":"IF(E17-F17>=0,E17-F17,0)","v":{"$error":"#REF!"}},{"$f":"IF(F17-E17>=0,F17-E17,0)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"}]
["رأس المال",{"$f":"'ميزان مراجعة'!C160","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D160","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E160","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F160","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["جاري المساهمين",{"$f":"'ميزان مراجعة'!C165","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D165","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E165","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F165","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["الموردين",{"$f":"'ميزان مراجعة'!C168","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D168","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E168","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F168","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(E20-F20>=0,E20-F20,0)","v":{"$error":"#REF!"}},{"$f":"IF(F20-E20>=0,F20-E20,0)","v":{"$error":"#REF!"}}]
["الدائنون",{"$f":"'ميزان مراجعة'!C173","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D173","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E173","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F173","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["المسحوبات",{"$f":"'ميزان مراجعة'!C183","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D183","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E183","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F183","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["مجمع إهلاك الأصول الثابتة",{"$f":"'ميزان مراجعة'!C187","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D187","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E187","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F187","v":{"$error":"#REF!"}},null,{"$f":"IF(E23-F23>=0,E23-F23,0)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["مخصص ديون مشكوك في تحصيلها",{"$f":"'ميزان مراجعة'!C188","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D188","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E188","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F188","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["مصروفات مستحقة",{"$f":"'ميزان مراجعة'!C192","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D192","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E192","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F192","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["المشتريات",{"$f":"'ميزان مراجعة'!C196","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D196","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E196","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F196","v":{"$error":"#REF!"}},null,{"$f":"E26","v":{"$error":"#REF!"}}]
["مصروفات عمومية",{"$f":"'ميزان مراجعة'!C203","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D203","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E203","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F203","v":{"$error":"#REF!"}},null,{"$f":"IF(E27-F27>=0,E27-F27,0)","v":{"$error":"#REF!"}},{"$f":"IF(F27-E27>=0,F27-E27,0)","v":{"$error":"#REF!"}}]
["مخازن الانتاج التام ",{"$f":"'ميزان مراجعة'!C123","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة اجمالي'!D123","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E123","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F123","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
["خصم مسموح به",{"$f":"'ميزان مراجعة'!C204","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D204","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E204","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F204","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
["أرباح وخسائر مرحلة",{"$f":"'ميزان مراجعة اجمالي'!C160","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة اجمالي'!D160","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة اجمالي'!E160","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة اجمالي'!F160","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},null,{"$f":"IF(E30-F30>=0,E30-F30,0)","v":{"$error":"#REF!"}}]
["إهلاك الأصول الثابتة",{"$f":"'ميزان مراجعة'!C206","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D206","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E206","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["المبيعات",{"$f":"'ميزان مراجعة'!C211","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D211","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E210","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F211","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
["مردودات المبيعات",{"$f":"'ميزان مراجعة'!C243","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D243","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E243","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F243","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
["إيرادات متنوعة",{"$f":"'ميزان مراجعة'!C262","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!D262","v":{"$error":"#REF!"}},null,{"$f":"'ميزان مراجعة'!E262","v":{"$error":"#REF!"}},{"$f":"'ميزان مراجعة'!F262","v":{"$error":"#REF!"}},null,{"$f":"IF(E34-F34>=0,E34-F34,0)","v":{"$error":"#REF!"}},{"$f":"IF(F34-E34>=0,F34-E34,0)","v":{"$error":"#REF!"}}]
[null,{"$f":"'ميزان مراجعة'!C261","v":{"$error":"#REF!"}}]
["بضاعة أخر المدة",{"$f":"'ميزان مراجعة'!C262","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"I36","v":{"$error":"#REF!"}}]
["صافي نتيجة النشاط",{"$f":"'ميزان مراجعة'!C263","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B4:B37)","v":{"$error":"#REF!"}},{"$f":"SUM(C4:C37)","v":{"$error":"#REF!"}},null,{"$f":"SUM(E4:E37)","v":{"$error":"#REF!"}},{"$f":"SUM(F4:F37)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H4:H37)","v":{"$error":"#REF!"}},{"$f":"SUM(I4:I37)","v":{"$error":"#REF!"}},null,{"$f":"SUM(K4:K37)","v":{"$error":"#REF!"}},{"$f":"SUM(L4:L37)","v":{"$error":"#REF!"}}]
[null,{"$f":"B38-C38","v":{"$error":"#REF!"}},null,null,{"$f":"E38-F38","v":{"$error":"#REF!"}},null,null,{"$f":"H38-I38","v":{"$error":"#REF!"}},null,null,{"$f":"K38-L38","v":{"$error":"#REF!"}}]

{"sheet":"قائمة المركز المالي","index":12,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":false,"merged":[[32,1,32,2],[36,1,36,2],[40,1,40,2],[0,0,0,5],[1,0,1,5],[4,0,4,4],[7,1,7,2],[23,1,23,2],[30,1,30,2]]}
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
["قائمة المركز المالي فى 31 / 12 /",null,null,null,null,2013]
[]
[null,"البــــــيــان",null,"الإيضاحات",null,"جزئي ( دينــار ليبـي )",null,"كلي ( دينــار ليبـي )","."]
[null,"الأصـــــــــول المتـــــــداولة",null,null,null,null,null,{"$f":"SUM(F9:F21)","v":{"$error":"#REF!"}},1]
[null,"الصــــــــــندوق",null,null,null,{"$f":"-'ميزان المراجعة'!L5","v":{"$error":"#REF!"}},null,null,{"$f":"COUNTIF(H9,\">0\")","v":0}]
[null,"المصارف",null,null,null,{"$f":"'ميزان المراجعة'!K6","v":{"$error":"#REF!"}},null,null,{"$f":"COUNTIF(H10,\">0\")","v":0}]
[null,"المصارف - إعتمادات مستندية",null,null,null,{"$f":"'ميزان المراجعة'!K7","v":{"$error":"#REF!"}},null,null,0]
[null,"العملاء",null,null,null,{"$f":"'ميزان المراجعة'!K8","v":{"$error":"#REF!"}},null,null,0]
[null,"الإعتمادات المستندية",null,null,null,{"$f":"'ميزان المراجعة'!K9","v":{"$error":"#REF!"}},null,null,0]
[null,"العـهـــــــــــــد",null,null,null,{"$f":"'ميزان المراجعة'!K10","v":{"$error":"#REF!"}},null,null,0]
[null,"تكلفة إعتمادات مستندية",null,null,null,{"$f":"'ميزان المراجعة'!K11","v":{"$error":"#REF!"}},null,null,0]
[null,"شركات شقيقة ومشاركات",null,null,null,{"$f":"-'ميزان المراجعة'!L12","v":{"$error":"#REF!"}},null,null,0]
[null,"سلف عاملين",null,null,null,null,null,null,0]
[null,"المخازن",null,null,null,{"$f":"'ميزان المراجعة'!K36","v":{"$error":"#REF!"}},null,null,0]
[null,"ضمانات لدي الغير",null,null,null,{"$f":"'ميزان المراجعة'!K13","v":{"$error":"#REF!"}},null,null,0]
[null,"مشروعات تحت التنفيذ",null,null,null,{"$f":"'ميزان المراجعة'!K14","v":{"$error":"#REF!"}},null,null,0]
[null,"المسحوبات",null,null,null,{"$f":"'ميزان المراجعة'!K22","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,0]
[null,"الخصـــــــــوم المتـــــــداولة",null,null,null,null,null,{"$f":"SUM(F25:F29)","v":{"$error":"#REF!"}},0]
[null,"الموردين",null,null,null,{"$f":"'ميزان المراجعة'!L20","v":{"$error":"#REF!"}},null,null,0]
[null,{"$f":"'ميزان المراجعة'!A16","v":"حساب التشغيل"},null,null,null,{"$f":"'ميزان المراجعة'!L16","v":{"$error":"#REF!"}},null,null,0]
[null,"الدائنون",null,null,null,null,null,null,0]
[null,"مصروفات مستحقة",null,null,null,{"$f":"'ميزان المراجعة'!L25","v":{"$error":"#REF!"}},null,null,0]
[null,"أرصدة دائنة أخري",null,null,null,{"$f":"'ميزان المراجعة'!L21","v":{"$error":"#REF!"}},null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,"رأس المال العـــامل",null,null,null,null,null,{"$f":"H8-H24","v":{"$error":"#REF!"}},0]
[]
[null,"يضاف صافي الأصول الثابتة",null,null,null,null,null,{"$f":"SUM(F34:F35)","v":{"$error":"#REF!"}},0]
[null,"الأصول الثابتة (بالقيمة الدفترية )",null,null,null,{"$f":"'ميزان المراجعة'!K4","v":{"$error":"#REF!"}}]
[null,"يخصم : مجمع أهلاك الأصول الثابتة",null,null,null,{"$f":"-'ميزان المراجعة'!L23","v":{"$error":"#REF!"}}]
[null,".",null,null,null,null,null,null,0]
[null,"رأس المال المــــــــــستثمر",null,null,null,null,null,{"$f":"H31+H33","v":{"$error":"#REF!"}},0]
[null,".",null,null,null,null,null,null,1]
[null,".",null,null,null,null,null,null,1]
[null,"يمول كما يلي :",null,null,null,null,null,null,1]
[null,"حــــقوق المــــلكية",null,null,null,null,null,{"$f":"SUM(F42:F45)","v":{"$error":"#REF!"}},1]
[null,"رأس المال",null,null,null,{"$f":"'ميزان المراجعة'!L18","v":{"$error":"#REF!"}},null,null,0]
[null,"أرباح وخسائر مرحلة",null,null,null,{"$f":"-'ميزان المراجعة'!K30","v":{"$error":"#REF!"}},null,null,0]
[null,"أرباح وخسائر الفترة",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,0]
[null,"جاري المساهمين",null,null,null,{"$f":"'ميزان المراجعة'!L19","v":{"$error":"#REF!"}},null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,1]
[null,"إجمــــالــى حــــقوق الملكية",null,null,null,null,null,{"$f":"H41","v":{"$error":"#REF!"}},0]
[]
[null,null,null,null,null,null,null,{"$f":"H49-H37","v":{"$error":"#REF!"}}]