{"slug":"construction-company-monthly-payroll-overtime-gosi-and-wps-salary-sheet","sheets":[{"name":"1_مسير_رواتب_المقاولات_WPS","maxRow":22,"maxCol":10,"colWidths":[14.0,62.0,13.0,15.0,16.0,15.0,17.0,18.0,19.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت مسير رواتب وأجور مهندسي وعمال شركات المقاولات وحساب الإضافي والتأمينات وحماية الأجور (WPS — BOQ-ACC-188)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"المرجع النظامي القياسي: نظام العمل السعودي (المواد 98، 107، 84) ونظام حماية الأجور (مدد WPS) | التأمينات الاجتماعية GOSI | قانون العمل المصري — الخلايا الصفراء قابلة للتعديل","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"رواتب الكادر الهندسي والإشرافي بالموقع","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"أجور الفورمان ومشغلي المعدات والعمالة","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"إجمالي المسير الشهري قبل المخصصات","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"إجمالي تكلفة الأجور المحملة على المشروع","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":177147,"f":"=SUM(I9:I14)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":212072,"f":"=SUM(I15:I18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":389219,"f":"=I19","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":467374.17,"f":"=I22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: جدول مسير الرواتب والأجور الشهري لكوادر المشروع (الراتب الأساسي، بدل السكن والانتقال، ونسبة الأوفر تايم والحوافز)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود الكادر","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان المسمى الوظيفي والكادر الهندسي والفني والعمالي بالمشروع","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"عدد الأفراد بالكادر","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"نسبة التحميل للمشروع","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"نسبة الإضافي والحوافز %","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي المعامل المحاسبي","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"إجمالي راتب الفرد الثابت","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"إجمالي الاستحقاق الشهري","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"الوزن المالي %","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PAY-01","b":true,"al":"center"},{"c":"B9","v":"مدير المشروع التنفيذي (Project Manager) — شامل الراتب الأساسي، بدل السكن (25%)، بدل الانتقال/السيارة، وبدل إدارة الموقع"},{"c":"C9","v":"كادر","b":true,"al":"center"},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":1.05,"f":"=ROUND(D9*E9*(1+F9), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":21500,"f":"='3_إعدادات_الأجور_والبدلات'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":22575,"f":"=ROUND(G9*H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=IF($I$19>0, I9/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PAY-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مهندسو التنفيذ المدني والمعماري بالموقع (Senior & Site Civil/Arch Engineers) — شامل الأساسي والبدلات وإضافي الصبات الخرسانية","bg":"#F8FAFC"},{"c":"C10","v":"مهندس","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":4.48,"f":"=ROUND(D10*E10*(1+F10), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":10700,"f":"='3_إعدادات_الأجور_والبدلات'!$F$10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":47936,"f":"=ROUND(G10*H10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=IF($I$19>0, I10/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PAY-03","b":true,"al":"center"},{"c":"B11","v":"مهندسو المكتب الفني والحصر والتخطيط الزمني (Technical Office, QS & Planning Engineers) — شامل الأساسي وبدل السكن والانتقال"},{"c":"C11","v":"مهندس","b":true,"al":"center"},{"c":"D11","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":3.24,"f":"=ROUND(D11*E11*(1+F11), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":11000,"f":"='3_إعدادات_الأجور_والبدلات'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":35640,"f":"=ROUND(G11*H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=IF($I$19>0, I11/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PAY-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مهندسو الأعمال الكهروميكانيكية وضبط الجودة (MEP & QA/QC Site Engineers) — شامل الأساسي والبدلات وإضافي الفحوصات والاختبارات","bg":"#F8FAFC"},{"c":"C12","v":"مهندس","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":3.3,"f":"=ROUND(D12*E12*(1+F12), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":11400,"f":"='3_إعدادات_الأجور_والبدلات'!$F$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":37620,"f":"=ROUND(G12*H12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=IF($I$19>0, I12/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"PAY-05","b":true,"al":"center"},{"c":"B13","v":"مسؤولو ومشرفو السلامة والصحة المهنية بالموقع (HSE Officers & Safety Supervisors) — شامل الأساسي وبدل طبيعة العمل والمناوبات"},{"c":"C13","v":"مشرف","b":true,"al":"center"},{"c":"D13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":2.24,"f":"=ROUND(D13*E13*(1+F13), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":7700,"f":"='3_إعدادات_الأجور_والبدلات'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":17248,"f":"=ROUND(G13*H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=IF($I$19>0, I13/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PAY-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"فريق المساحة الميداني وحساب الكميات (Senior Land Surveyor & Assistant Chainmen) — شامل الأساسي والبدلات وساعات الإضافي","bg":"#F8FAFC"},{"c":"C14","v":"فني","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":2.24,"f":"=ROUND(D14*E14*(1+F14), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":7200,"f":"='3_إعدادات_الأجور_والبدلات'!$F$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":16128,"f":"=ROUND(G14*H14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF($I$19>0, I14/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"PAY-07","b":true,"al":"center"},{"c":"B15","v":"المراقبون العموميون والفورمان للإنشائي والتشطيبات (General Foremen & Site Supervisors) — شامل الأساسي والبدلات وساعات الإضافي"},{"c":"C15","v":"مراقب","b":true,"al":"center"},{"c":"D15","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":4.6,"f":"=ROUND(D15*E15*(1+F15), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":6600,"f":"='3_إعدادات_الأجور_والبدلات'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":30360,"f":"=ROUND(G15*H15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=IF($I$19>0, I15/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"PAY-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"مشغلو الأوناش البرجية والتلسكوبية والمعدات الثقيلة (Tower Crane & Equipment Operators) — شامل الأساسي وبدل الخطر والأوفر تايم","bg":"#F8FAFC"},{"c":"C16","v":"مشغل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":5.9,"f":"=ROUND(D16*E16*(1+F16), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":5200,"f":"='3_إعدادات_الأجور_والبدلات'!$F$16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":30680,"f":"=ROUND(G16*H16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF($I$19>0, I16/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"PAY-09","b":true,"al":"center"},{"c":"B17","v":"الفنيون المهرة على كفالة الشركة (نجار مسلح، حداد، كهربائي، سباك، مبلط — Skilled Tradesmen) — شامل الأساسي والسكن والإضافي"},{"c":"C17","v":"فني ماهر","b":true,"al":"center"},{"c":"D17","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":27.6,"f":"=ROUND(D17*E17*(1+F17), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":3500,"f":"='3_إعدادات_الأجور_والبدلات'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":96600,"f":"=ROUND(G17*H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF($I$19>0, I17/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"PAY-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"أمناء المخازن، محاسب الموقع، حراس الأمن، والعمالة المساعدة (Storekeepers, Security & General Laborers) — شامل الأساسي والإضافي","bg":"#F8FAFC"},{"c":"C18","v":"عامل/إداري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":20.16,"f":"=ROUND(D18*E18*(1+F18), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":2700,"f":"='3_إعدادات_الأجور_والبدلات'!$F$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":54432,"f":"=ROUND(G18*H18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=IF($I$19>0, I18/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي الرواتب والأجور والبدلات وساعات العمل الإضافي الشهرية (Total Gross Monthly Payroll & Overtime)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":389219,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"حصة صاحب العمل في التأمينات الاجتماعية وأخطار المهنة وساند (Employer GOSI Contribution 11.75%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":45733.23,"f":"=ROUND(I19*'3_إعدادات_الأجور_والبدلات'!$D$4, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"مخصص مكافأة نهاية الخدمة الشهري والإجازة السنوية والتأمين الطبي (Monthly EOSB & Leave Accrual 8.33%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":32421.94,"f":"=ROUND(I19*'3_إعدادات_الأجور_والبدلات'!$D$5, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"إجمالي التكلفة الشهرية الشاملة للأجور والمخصصات المحملة على مركز تكلفة المشروع","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":467374.17,"f":"=I19+I20+I21","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":"","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"2_حساب_الأوفر_تايم_و_GOSI","maxRow":11,"maxCol":9,"colWidths":[14.0,54.0,15.0,16.0,13.0,13.0,13.0,17.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة ساعات العمل الإضافي (المادة 107 — 150%)، استقطاعات التأمينات والسلف، وصافي ملف حماية الأجور (WPS Net Pay)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"يسحب إجمالي الرواتب الثابتة للأقسام لحساب أجر الساعة الإضافية، خصم التأمينات والغياب، وصافي الحوالة البنكية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"ثانياً: جدول تسوية الاستحقاقات والاستقطاعات وتجهيز ملف الصرف البنكي الموحد (WPS / Mudad Bank Transfer Summary)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود القسم","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان القسم الهندسي / العمالي بالمشروع ومعيار الأوفر تايم","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"إجمالي الراتب الثابت","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"نسبة الراتب الأساسي %","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"إجمالي الراتب الأساسي","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ساعات الإضافي المسجلة","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"قيمة الأوفر تايم (150%)","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"استقطاع التأمينات والسلف","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"صافي التحويل البنكي WPS","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":48.0,"cells":[{"c":"A6","v":"DEP-MGT","b":true,"al":"center"},{"c":"B6","v":"إدارة المشروع والمكتب الفني والتخطيط (PAY-01 & PAY-03 — 4 مهندسين)"},{"c":"C6","v":54500,"f":"='1_مسير_رواتب_المقاولات_WPS'!D9*'1_مسير_رواتب_المقاولات_WPS'!H9+'1_مسير_رواتب_المقاولات_WPS'!D11*'1_مسير_رواتب_المقاولات_WPS'!H11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E6","v":38150,"f":"=ROUND(C6*D6, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":22651.56,"f":"=ROUND(((E6/240)*1.5)*F6, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":4360,"f":"=ROUND(C6*0.08, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":72791.56,"f":"=ROUND(C6+G6-H6, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"DEP-ENG","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"مهندسو التنفيذ المدني والمعماري والكهروميكانيك والجودة (PAY-02 & PAY-04 — 7 مهندسين)","bg":"#F8FAFC"},{"c":"C7","v":77000,"f":"='1_مسير_رواتب_المقاولات_WPS'!D10*'1_مسير_رواتب_المقاولات_WPS'!H10+'1_مسير_رواتب_المقاولات_WPS'!D12*'1_مسير_رواتب_المقاولات_WPS'!H12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":53900,"f":"=ROUND(C7*D7, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":87587.5,"f":"=ROUND(((E7/240)*1.5)*F7, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":5390,"f":"=ROUND(C7*0.07, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":159197.5,"f":"=ROUND(C7+G7-H7, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"DEP-SUP","b":true,"al":"center"},{"c":"B8","v":"مشرفو السلامة والمساحة والمراقبون والفورمان (PAY-05, 06, 07 — 8 مشرفين)"},{"c":"C8","v":56200,"f":"='1_مسير_رواتب_المقاولات_WPS'!D13*'1_مسير_رواتب_المقاولات_WPS'!H13+'1_مسير_رواتب_المقاولات_WPS'!D14*'1_مسير_رواتب_المقاولات_WPS'!H14+'1_مسير_رواتب_المقاولات_WPS'!D15*'1_مسير_رواتب_المقاولات_WPS'!H15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":0.72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E8","v":40464,"f":"=ROUND(C8*D8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":85986,"f":"=ROUND(((E8/240)*1.5)*F8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":3372,"f":"=ROUND(C8*0.06, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":138814,"f":"=ROUND(C8+G8-H8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"DEP-TRD","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"مشغلو الأوناش والفنيون المهرة بالإنشاءات والتشطيبات (PAY-08 & PAY-09 — 29 فنياً)","bg":"#F8FAFC"},{"c":"C9","v":110000,"f":"='1_مسير_رواتب_المقاولات_WPS'!D16*'1_مسير_رواتب_المقاولات_WPS'!H16+'1_مسير_رواتب_المقاولات_WPS'!D17*'1_مسير_رواتب_المقاولات_WPS'!H17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E9","v":82500,"f":"=ROUND(C9*D9, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":608437.5,"f":"=ROUND(((E9/240)*1.5)*F9, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":5500,"f":"=ROUND(C9*0.05, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":712937.5,"f":"=ROUND(C9+G9-H9, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"DEP-LAB","b":true,"al":"center"},{"c":"B10","v":"أمناء المخازن وحراس الأمن والعمالة المساعدة بالموقع (PAY-10 — 18 عاملاً/إدارياً)"},{"c":"C10","v":48600,"f":"='1_مسير_رواتب_المقاولات_WPS'!D18*'1_مسير_رواتب_المقاولات_WPS'!H18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E10","v":36450,"f":"=ROUND(C10*D10, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":620,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":141243.75,"f":"=ROUND(((E10/240)*1.5)*F10, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":1944,"f":"=ROUND(C10*0.04, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":187899.75,"f":"=ROUND(C10+G10-H10, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"إجمالي الرواتب الثابتة، ساعات وقيمة الأوفر تايم، الاستقطاعات، وصافي تحويل حماية الأجور WPS","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C11","v":346300,"f":"=SUM(C6:C10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":0.724,"f":"=AVERAGE(D6:D10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"0.0%"},{"c":"E11","v":251464,"f":"=SUM(E6:E10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":2495,"f":"=SUM(F6:F10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":945906.31,"f":"=SUM(G6:G10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":20566,"f":"=SUM(H6:H10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":1271640.31,"f":"=SUM(I6:I10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_إعدادات_الأجور_والبدلات","maxRow":18,"maxCol":7,"colWidths":[16.0,58.0,16.0,18.0,13.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات سلم الرواتب والبدلات الشهرية (الراتب الأساسي + بدل السكن والانتقال والموقع) والمعاملات النظامية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"عدّل الراتب الأساسي ومجموع البدلات في الخلايا الصفراء لتحديث مسير الرواتب تلقائياً","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"عملة مسير الرواتب ونظام حماية الأجور","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"SAR (ريال سعودي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"معامل نظامي مرتبط بمسير الرواتب وحاسبة الأوفر تايم","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"متوسط نسبة مساهمة الشركة في التأمينات الاجتماعية (Employer GOSI %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":0.1175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E4","v":"معامل نظامي مرتبط بمسير الرواتب وحاسبة الأوفر تايم","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة المخصص الشهري لمكافأة نهاية الخدمة والإجازات (Monthly EOSB Accrual %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":0.0833,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":"معامل نظامي مرتبط بمسير الرواتب وحاسبة الأوفر تايم","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"عدد ساعات العمل الشهرية المعيارية لحساب أجر الساعة (Standard Monthly Hours)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":"معامل نظامي مرتبط بمسير الرواتب وحاسبة الأوفر تايم","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"معامل مضاعفة أجر ساعة العمل الإضافي وفق المادة 107 (Overtime Rate Multiplier)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D7","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":"معامل نظامي مرتبط بمسير الرواتب وحاسبة الأوفر تايم","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود الكادر","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان المسمى الوظيفي والكادر بالمشروع","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"الراتب الأساسي الشهري","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"بدل السكن والانتقال والموقع","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي الراتب الثابت الشامل","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المرجع النظامي والمهني","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"PAY-01","b":true,"al":"center"},{"c":"B9","v":"مدير المشروع التنفيذي (Project Manager)"},{"c":"C9","v":"كادر","b":true,"al":"center"},{"c":"D9","v":15000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":21500,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"نظام العمل / SCE Senior","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"PAY-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مهندس تنفيذ مدني / معماري بالموقع (Site Engineer)","bg":"#F8FAFC"},{"c":"C10","v":"مهندس","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":7500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":10700,"f":"=ROUND(D10+E10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"نظام العمل / SCE Engineer","bg":"#F8FAFC","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"PAY-03","b":true,"al":"center"},{"c":"B11","v":"مهندس مكتب فني وحصر وتخطيط (Technical Office / QS)"},{"c":"C11","v":"مهندس","b":true,"al":"center"},{"c":"D11","v":7800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":11000,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"نظام العمل / SCE Engineer","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"PAY-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مهندس كهروميكانيك وضبط جودة (MEP & QA/QC Engineer)","bg":"#F8FAFC"},{"c":"C12","v":"مهندس","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":8000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":3400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":11400,"f":"=ROUND(D12+E12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"نظام العمل / SCE Engineer","bg":"#F8FAFC","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"PAY-05","b":true,"al":"center"},{"c":"B13","v":"مشرف السلامة والصحة المهنية (HSE Safety Officer)"},{"c":"C13","v":"مشرف","b":true,"al":"center"},{"c":"D13","v":5500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":7700,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"OSHA / الكادر الإشرافي","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"PAY-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"مساح الموقع وحاسب الكميات (Site Land Surveyor)","bg":"#F8FAFC"},{"c":"C14","v":"فني","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":5200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":7200,"f":"=ROUND(D14+E14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"الكادر الفني المساحي","bg":"#F8FAFC","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"PAY-07","b":true,"al":"center"},{"c":"B15","v":"مراقب عام وفورمان موقع (General Site Foreman)"},{"c":"C15","v":"مراقب","b":true,"al":"center"},{"c":"D15","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":6600,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"الكادر الإشرافي الميداني","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"PAY-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"مشغل ونش برجي / معدة ثقيلة (Crane & Equipment Operator)","bg":"#F8FAFC"},{"c":"C16","v":"مشغل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":1400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":5200,"f":"=ROUND(D16+E16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"TPI Certified Operator","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"PAY-09","b":true,"al":"center"},{"c":"B17","v":"فني ماهر (نجار، حداد، كهربائي، سباك، مبلط)"},{"c":"C17","v":"فني ماهر","b":true,"al":"center"},{"c":"D17","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":3500,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"عقود العمالة الفنية WPS","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"PAY-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"أمين مخزن، حارس أمن، وعامل مساعد بالموقع","bg":"#F8FAFC"},{"c":"C18","v":"عامل/إداري","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":700,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":2700,"f":"=ROUND(D18+E18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"الحد الأدنى وحماية الأجور","bg":"#F8FAFC","al":"center"}]}]}]}