{"slug":"construction-site-payroll-overtime-and-labor-attendance-sheet","sheets":[{"name":"1_سجل_الحضور_والساعات_الإضافية","maxRow":18,"maxCol":12,"colWidths":[13.0,58.0,16.0,14.0,13.0,13.0,13.0,15.0,13.0,13.0,16.0,17.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل الحضور والانصراف الشهري وحساب الساعات الإضافية (Overtime) لعمال ومهندسي المواقع (BOQ-HRM-144)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"دليل التشغيل للموارد البشرية ومحاسبي المواقع: أدخل أيام الحضور الفعلي والإجازات المدفوعة وساعات العمل الإضافي في الخلايا الصفراء ذات النص الأزرق. يحسب الشيت تلقائياً أيام الغياب، صافي أيام الاستحقاق، والساعات الإضافية المكافئة ويرحلها لمسير الرواتب (ورقة 2).","bg":"#ECFEFF","fg":"#0F766E","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"كشف حصر أيام الدوام الفعلي، الإجازات، الغياب، وساعات العمل الإضافي العادية وأيام الجمع والعطلات (وفق المادة 107 من نظام العمل)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الرقم الوظيفي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم المهندس / المشرف / العامل والمسمى الوظيفي بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"مركز تكلفة المشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"أيام الشهر القياسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"أيام الحضور الفعلي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"أيام الإجازة المدفوعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"أيام الغياب بدون أجر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"صافي الأيام المستحقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"ساعات إضافي عادية (1.5x)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"ساعات إضافي عطلات (2.0x)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"إجمالي الساعات الإضافية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"الساعات الإضافية المكافئة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":44.0,"cells":[{"c":"A6","v":"EMP-101","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"م/ طارق عبد الرحمن المنصور — مدير المشروع التنفيذي (Project Manager)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"PRJ-101","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D6","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":0,"f":"=MAX(0, D6-E6-F6)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":30,"f":"=E6+F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":16,"f":"=ROUND(I6+J6, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":26,"f":"=ROUND(I6*1.5+J6*2, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":44.0,"cells":[{"c":"A7","v":"EMP-102","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"م/ أحمد خالد الجندي — مهندس موقع مدني أول (Senior Site Engineer)","fg":"#1E293B"},{"c":"C7","v":"PRJ-101","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D7","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":0,"f":"=MAX(0, D7-E7-F7)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":30,"f":"=E7+F7","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":32,"f":"=ROUND(I7+J7, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":52,"f":"=ROUND(I7*1.5+J7*2, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"EMP-103","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"م/ محمود سامي الشافعي — مهندس مكتب فني وحصر كميات (QS / Technical Office)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"PRJ-101","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D8","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":0,"f":"=MAX(0, D8-E8-F8)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":30,"f":"=E8+F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":18,"f":"=ROUND(I8+J8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":27,"f":"=ROUND(I8*1.5+J8*2, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":44.0,"cells":[{"c":"A9","v":"EMP-104","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"م/ عمر فهد الدوسري — مهندس أعمال كهروميكانيكية (MEP Site Engineer)","fg":"#1E293B"},{"c":"C9","v":"PRJ-102","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D9","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":0,"f":"=MAX(0, D9-E9-F9)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":30,"f":"=E9+F9","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":26,"f":"=ROUND(I9+J9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":42,"f":"=ROUND(I9*1.5+J9*2, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":44.0,"cells":[{"c":"A10","v":"EMP-105","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"أ/ سعيد محمد القحطاني — مشرف عام تنفيذ الموقع (General Site Foreman)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"PRJ-101","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D10","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":1,"f":"=MAX(0, D10-E10-F10)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":29,"f":"=E10+F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":42,"f":"=ROUND(I10+J10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":68,"f":"=ROUND(I10*1.5+J10*2, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":44.0,"cells":[{"c":"A11","v":"EMP-106","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"م/ كريم عادل نصار — مهندس ضبط الجودة والسلامة (QA/QC & HSE Engineer)","fg":"#1E293B"},{"c":"C11","v":"PRJ-102","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D11","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":0,"f":"=MAX(0, D11-E11-F11)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":30,"f":"=E11+F11","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":20,"f":"=ROUND(I11+J11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":32,"f":"=ROUND(I11*1.5+J11*2, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":44.0,"cells":[{"c":"A12","v":"EMP-107","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"أ/ حسام الدين مصطفى — مساح أراضي وأجهزة توتال ستيشن (Land Surveyor)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"PRJ-102","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D12","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":2,"f":"=MAX(0, D12-E12-F12)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":28,"f":"=E12+F12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":34,"f":"=ROUND(I12+J12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":55,"f":"=ROUND(I12*1.5+J12*2, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"EMP-108","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"فني/ ياسر كمال السيد — فني أول تمديدات ولوحات كهربائية (Lead Electrician)","fg":"#1E293B"},{"c":"C13","v":"PRJ-102","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D13","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":27,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":1,"f":"=MAX(0, D13-E13-F13)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":29,"f":"=E13+F13","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":38,"f":"=ROUND(I13+J13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":61,"f":"=ROUND(I13*1.5+J13*2, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"EMP-109","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"معلم/ إبراهيم حسن النجار — رئيس فرقة نجارة مسلحة (Formwork Lead Carpenter)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"PRJ-101","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D14","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":2,"f":"=MAX(0, D14-E14-F14)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":28,"f":"=E14+F14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":50,"f":"=ROUND(I14+J14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":81,"f":"=ROUND(I14*1.5+J14*2, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"EMP-110","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"معلم/ رجب عبد الله الحداد — رئيس فرقة حدادة مسلحة (Rebar Lead Steel Fixer)","fg":"#1E293B"},{"c":"C15","v":"PRJ-101","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D15","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":1,"f":"=MAX(0, D15-E15-F15)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":29,"f":"=E15+F15","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":46,"f":"=ROUND(I15+J15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":74,"f":"=ROUND(I15*1.5+J15*2, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"EMP-111","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B16","v":"معلم/ شعبان فوزي علام — معلم مباني ولياسة وتشطيبات (Masonry & Plastering)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C16","v":"PRJ-103","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D16","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":4,"f":"=MAX(0, D16-E16-F16)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":26,"f":"=E16+F16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":28,"f":"=ROUND(I16+J16, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":45,"f":"=ROUND(I16*1.5+J16*2, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":44.0,"cells":[{"c":"A17","v":"EMP-112","fg":"#1E293B","b":true,"al":"center"},{"c":"B17","v":"سائق/ خلف الله عوض — مشغل حفار ومعدات ثقيلة (Heavy Equipment Operator)","fg":"#1E293B"},{"c":"C17","v":"PRJ-103","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D17","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":0,"f":"=MAX(0, D17-E17-F17)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":30,"f":"=E17+F17","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":46,"f":"=ROUND(I17+J17, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":75,"f":"=ROUND(I17*1.5+J17*2, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":44.0,"cells":[{"c":"A18","v":"إجمالي أيام الدوام والغياب وساعات العمل الإضافي لطاقم المشروع (12 موظفاً وفنياً)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D18","v":360,"f":"=SUM(D6:D17)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":343,"f":"=SUM(E6:E17)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F18","v":6,"f":"=SUM(F6:F17)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":11,"f":"=SUM(G6:G17)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":349,"f":"=SUM(H6:H17)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I18","v":308,"f":"=SUM(I6:I17)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":88,"f":"=SUM(J6:J17)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":396,"f":"=SUM(K6:K17)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":638,"f":"=SUM(L6:L17)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"2_مسير_الرواتب_والاستقطاعات_WPS","maxRow":18,"maxCol":12,"colWidths":[13.0,56.0,16.0,15.0,13.0,17.0,16.0,15.0,16.0,15.0,16.0,19.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مسير الرواتب والأجور الشهري وحساب الأوفر تايم والتأمينات والسلف (Construction Payroll & WPS Register)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يرتبط هذا المسير تلقائياً باللون الأخضر مع سجل الحضور والساعات الإضافية (ورقة 1). يحسب الراتب الإجمالي، مستحق الساعات الإضافية (أجر الساعة + 50%)، خصم الغياب، التأمينات الاجتماعية (GOSI)، وصافي الراتب للتحويل البنكي.","bg":"#ECFEFF","fg":"#0F766E","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"ثوابت ومعاملات حساب مسير الرواتب والتأمينات الاجتماعية (قابلة للتعديل):","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"cs":2},{"skip":true},{"c":"C4","v":"ساعات العمل الشهرية القياسية (30×8)","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F4","v":"حصة الموظف بالتأمينات (GOSI %)","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":0.0975,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"I4","v":"حصة الشركة بالتأمينات والأخطار المهنية %","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"L4","v":0.1175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الرقم الوظيفي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم الموظف والمسمى الوظيفي بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الراتب الأساسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"بدل السكن الشهري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"بدل الانتقال والموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"إجمالي الراتب التعاقدي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"مستحق العمل الإضافي OT","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"خصم الغياب بدون أجر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"استقطاع التأمينات GOSI","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"خصم السلف والعهد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"إجمالي الاستقطاعات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"صافي الراتب المستحق WPS","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":44.0,"cells":[{"c":"A6","v":"EMP-101","f":"='1_سجل_الحضور_والساعات_الإضافية'!A6","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B6","v":"م/ طارق عبد الرحمن المنصور — مدير المشروع التنفيذي (Project Manager)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B6","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C6","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":3500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":2500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":20000,"f":"=ROUND(C6+D6+E6, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0,"f":"=ROUND((F6/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L6, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0,"f":"=ROUND((F6/30)*'1_سجل_الحضور_والساعات_الإضافية'!G6, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0,"f":"=ROUND((C6+D6)*$H$4, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":1500,"f":"=ROUND(H6+I6+J6, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":18500,"f":"=ROUND(F6+G6-K6, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":44.0,"cells":[{"c":"A7","v":"EMP-102","f":"='1_سجل_الحضور_والساعات_الإضافية'!A7","fg":"#008000","b":true,"al":"center"},{"c":"B7","v":"م/ أحمد خالد الجندي — مهندس موقع مدني أول (Senior Site Engineer)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B7","fg":"#008000","b":true},{"c":"C7","v":9500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":2375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":1625,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":13500,"f":"=ROUND(C7+D7+E7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0,"f":"=ROUND((F7/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L7, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0,"f":"=ROUND((F7/30)*'1_سجل_الحضور_والساعات_الإضافية'!G7, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0,"f":"=ROUND((C7+D7)*$H$4, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":1000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":1000,"f":"=ROUND(H7+I7+J7, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":12500,"f":"=ROUND(F7+G7-K7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":44.0,"cells":[{"c":"A8","v":"EMP-103","f":"='1_سجل_الحضور_والساعات_الإضافية'!A8","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B8","v":"م/ محمود سامي الشافعي — مهندس مكتب فني وحصر كميات (QS / Technical Office)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B8","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C8","v":8000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":11200,"f":"=ROUND(C8+D8+E8, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"f":"=ROUND((F8/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L8, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"f":"=ROUND((F8/30)*'1_سجل_الحضور_والساعات_الإضافية'!G8, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0,"f":"=ROUND((C8+D8)*$H$4, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":0,"f":"=ROUND(H8+I8+J8, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":11200,"f":"=ROUND(F8+G8-K8, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":44.0,"cells":[{"c":"A9","v":"EMP-104","f":"='1_سجل_الحضور_والساعات_الإضافية'!A9","fg":"#008000","b":true,"al":"center"},{"c":"B9","v":"م/ عمر فهد الدوسري — مهندس أعمال كهروميكانيكية (MEP Site Engineer)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B9","fg":"#008000","b":true},{"c":"C9","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":2125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":1375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":12000,"f":"=ROUND(C9+D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"f":"=ROUND((F9/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L9, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=ROUND((F9/30)*'1_سجل_الحضور_والساعات_الإضافية'!G9, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"f":"=ROUND((C9+D9)*$H$4, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":800,"f":"=ROUND(H9+I9+J9, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":11200,"f":"=ROUND(F9+G9-K9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":44.0,"cells":[{"c":"A10","v":"EMP-105","f":"='1_سجل_الحضور_والساعات_الإضافية'!A10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B10","v":"أ/ سعيد محمد القحطاني — مشرف عام تنفيذ الموقع (General Site Foreman)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B10","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C10","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":1625,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":9225,"f":"=ROUND(C10+D10+E10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"f":"=ROUND((F10/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L10, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":307.5,"f":"=ROUND((F10/30)*'1_سجل_الحضور_والساعات_الإضافية'!G10, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=ROUND((C10+D10)*$H$4, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":807.5,"f":"=ROUND(H10+I10+J10, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":8417.5,"f":"=ROUND(F10+G10-K10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":44.0,"cells":[{"c":"A11","v":"EMP-106","f":"='1_سجل_الحضور_والساعات_الإضافية'!A11","fg":"#008000","b":true,"al":"center"},{"c":"B11","v":"م/ كريم عادل نصار — مهندس ضبط الجودة والسلامة (QA/QC & HSE Engineer)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B11","fg":"#008000","b":true},{"c":"C11","v":7500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":1875,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":1125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":10500,"f":"=ROUND(C11+D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"f":"=ROUND((F11/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L11, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=ROUND((F11/30)*'1_سجل_الحضور_والساعات_الإضافية'!G11, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=ROUND((C11+D11)*$H$4, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":0,"f":"=ROUND(H11+I11+J11, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":10500,"f":"=ROUND(F11+G11-K11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":44.0,"cells":[{"c":"A12","v":"EMP-107","f":"='1_سجل_الحضور_والساعات_الإضافية'!A12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B12","v":"أ/ حسام الدين مصطفى — مساح أراضي وأجهزة توتال ستيشن (Land Surveyor)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B12","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C12","v":6000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":1000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":8500,"f":"=ROUND(C12+D12+E12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0,"f":"=ROUND((F12/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L12, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":566.67,"f":"=ROUND((F12/30)*'1_سجل_الحضور_والساعات_الإضافية'!G12, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0,"f":"=ROUND((C12+D12)*$H$4, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":1166.67,"f":"=ROUND(H12+I12+J12, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":7333.33,"f":"=ROUND(F12+G12-K12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":44.0,"cells":[{"c":"A13","v":"EMP-108","f":"='1_سجل_الحضور_والساعات_الإضافية'!A13","fg":"#008000","b":true,"al":"center"},{"c":"B13","v":"فني/ ياسر كمال السيد — فني أول تمديدات ولوحات كهربائية (Lead Electrician)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B13","fg":"#008000","b":true},{"c":"C13","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":6800,"f":"=ROUND(C13+D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0,"f":"=ROUND((F13/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L13, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":226.67,"f":"=ROUND((F13/30)*'1_سجل_الحضور_والساعات_الإضافية'!G13, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0,"f":"=ROUND((C13+D13)*$H$4, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":626.67,"f":"=ROUND(H13+I13+J13, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":6173.33,"f":"=ROUND(F13+G13-K13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":44.0,"cells":[{"c":"A14","v":"EMP-109","f":"='1_سجل_الحضور_والساعات_الإضافية'!A14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B14","v":"معلم/ إبراهيم حسن النجار — رئيس فرقة نجارة مسلحة (Formwork Lead Carpenter)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B14","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C14","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":1125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":775,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":6400,"f":"=ROUND(C14+D14+E14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=ROUND((F14/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L14, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":426.67,"f":"=ROUND((F14/30)*'1_سجل_الحضور_والساعات_الإضافية'!G14, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"f":"=ROUND((C14+D14)*$H$4, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":926.67,"f":"=ROUND(H14+I14+J14, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":5473.33,"f":"=ROUND(F14+G14-K14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":44.0,"cells":[{"c":"A15","v":"EMP-110","f":"='1_سجل_الحضور_والساعات_الإضافية'!A15","fg":"#008000","b":true,"al":"center"},{"c":"B15","v":"معلم/ رجب عبد الله الحداد — رئيس فرقة حدادة مسلحة (Rebar Lead Steel Fixer)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B15","fg":"#008000","b":true},{"c":"C15","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":1125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":775,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":6400,"f":"=ROUND(C15+D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=ROUND((F15/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L15, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":213.33,"f":"=ROUND((F15/30)*'1_سجل_الحضور_والساعات_الإضافية'!G15, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"f":"=ROUND((C15+D15)*$H$4, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":513.33,"f":"=ROUND(H15+I15+J15, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":5886.67,"f":"=ROUND(F15+G15-K15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":44.0,"cells":[{"c":"A16","v":"EMP-111","f":"='1_سجل_الحضور_والساعات_الإضافية'!A16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B16","v":"معلم/ شعبان فوزي علام — معلم مباني ولياسة وتشطيبات (Masonry & Plastering)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B16","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C16","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":1050,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":5900,"f":"=ROUND(C16+D16+E16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"f":"=ROUND((F16/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L16, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":786.67,"f":"=ROUND((F16/30)*'1_سجل_الحضور_والساعات_الإضافية'!G16, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"f":"=ROUND((C16+D16)*$H$4, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":1186.67,"f":"=ROUND(H16+I16+J16, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":4713.33,"f":"=ROUND(F16+G16-K16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":44.0,"cells":[{"c":"A17","v":"EMP-112","f":"='1_سجل_الحضور_والساعات_الإضافية'!A17","fg":"#008000","b":true,"al":"center"},{"c":"B17","v":"سائق/ خلف الله عوض — مشغل حفار ومعدات ثقيلة (Heavy Equipment Operator)","f":"='1_سجل_الحضور_والساعات_الإضافية'!B17","fg":"#008000","b":true},{"c":"C17","v":4600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":1150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":6500,"f":"=ROUND(C17+D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"f":"=ROUND((F17/$E$4)*'1_سجل_الحضور_والساعات_الإضافية'!L17, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0,"f":"=ROUND((F17/30)*'1_سجل_الحضور_والساعات_الإضافية'!G17, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0,"f":"=ROUND((C17+D17)*$H$4, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":0,"f":"=ROUND(H17+I17+J17, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":6500,"f":"=ROUND(F17+G17-K17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":46.0,"cells":[{"c":"A18","v":"إجمالي مسير الرواتب والأجور الشهري (Total Monthly Payroll & WPS Net Transfer)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C18","v":82600,"f":"=ROUND(SUM(C6:C17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":20650,"f":"=ROUND(SUM(D6:D17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":13675,"f":"=ROUND(SUM(E6:E17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":116925,"f":"=ROUND(SUM(F6:F17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0,"f":"=ROUND(SUM(G6:G17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":2527.51,"f":"=ROUND(SUM(H6:H17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0,"f":"=ROUND(SUM(I6:I17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":6000,"f":"=ROUND(SUM(J6:J17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":8527.51,"f":"=ROUND(SUM(K6:K17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":108397.49,"f":"=ROUND(SUM(L6:L17), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_توزيع_مراكز_التكلفة_والقيد","maxRow":19,"maxCol":8,"colWidths":[14.0,56.0,16.0,18.0,13.0,13.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"توزيع تكاليف الأجور على مراكز تكلفة المشاريع وقيد اليومية المحاسبي للرواتب (Cost Centers & Payroll Journal)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يجمع الجزء الأول تكلفة العمالة المباشرة والإشراف لكل مشروع تلقائياً بمعادلات SUMIFS وCOUNTIF، بينما يولّد الجزء الثاني قيد استحقاق وصرف الرواتب والتأمينات الاجتماعية المتوازن.","bg":"#ECFEFF","fg":"#0F766E","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: تحميل وتوزيع أجور المهندسين والعمال والأوفر تايم على مراكز تكلفة المشاريع (Project Cost Center Allocation)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"كود المشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم المشروع / مركز التكلفة المحمل بالأجور","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"عدد الكوادر بالمشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"إجمالي الرواتب التعاقدية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"إجمالي تكلفة الأوفر تايم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"خصم الغياب بالمشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"صافي الأجور المحملة للمشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"نسبة التحميل من الأجور %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":42.0,"cells":[{"c":"A6","v":"PRJ-101","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"مشروع المجمع السكني الإداري (المبنى الرئيسي — خرسانات وتشطيبات)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":6,"f":"=COUNTIF('1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A6)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":66725,"f":"=ROUND(SUMIFS('2_مسير_الرواتب_والاستقطاعات_WPS'!$F$6:$F$17, '1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A6), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0,"f":"=ROUND(SUMIFS('2_مسير_الرواتب_والاستقطاعات_WPS'!$G$6:$G$17, '1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A6), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":947.5,"f":"=ROUND(SUMIFS('2_مسير_الرواتب_والاستقطاعات_WPS'!$H$6:$H$17, '1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A6), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":65777.5,"f":"=ROUND(D6+E6-F6, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0,"f":"=IF($G$9>0, G6/$G$9, 0)","bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":7,"h":42.0,"cells":[{"c":"A7","v":"PRJ-102","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"مشروع الأبراج التجارية الطبية (أعمال الكهروميكانيك والمساحة والجودة)","fg":"#1E293B"},{"c":"C7","v":4,"f":"=COUNTIF('1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A7)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":37800,"f":"=ROUND(SUMIFS('2_مسير_الرواتب_والاستقطاعات_WPS'!$F$6:$F$17, '1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A7), 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0,"f":"=ROUND(SUMIFS('2_مسير_الرواتب_والاستقطاعات_WPS'!$G$6:$G$17, '1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A7), 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":793.34,"f":"=ROUND(SUMIFS('2_مسير_الرواتب_والاستقطاعات_WPS'!$H$6:$H$17, '1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A7), 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":37006.66,"f":"=ROUND(D7+E7-F7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0,"f":"=IF($G$9>0, G7/$G$9, 0)","al":"center","nf":"0.00%"}]},{"r":8,"h":42.0,"cells":[{"c":"A8","v":"PRJ-103","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"مشروع تطوير البنية التحتية والفلل السكنية (مباني ومعدات ثقيلة)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":2,"f":"=COUNTIF('1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A8)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":12400,"f":"=ROUND(SUMIFS('2_مسير_الرواتب_والاستقطاعات_WPS'!$F$6:$F$17, '1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A8), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0,"f":"=ROUND(SUMIFS('2_مسير_الرواتب_والاستقطاعات_WPS'!$G$6:$G$17, '1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A8), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":786.67,"f":"=ROUND(SUMIFS('2_مسير_الرواتب_والاستقطاعات_WPS'!$H$6:$H$17, '1_سجل_الحضور_والساعات_الإضافية'!$C$6:$C$17, A8), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":11613.33,"f":"=ROUND(D8+E8-F8, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"f":"=IF($G$9>0, G8/$G$9, 0)","bg":"#F8FAFC","al":"center","nf":"0.00%"}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":"إجمالي تكاليف الأجور المحملة على مراكز تكلفة المشاريع","bg":"#E0F2FE","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"C9","v":12,"f":"=SUM(C6:C8)","bg":"#E0F2FE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":116925,"f":"=SUM(D6:D8)","bg":"#E0F2FE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0,"f":"=SUM(E6:E8)","bg":"#E0F2FE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":2527.51,"f":"=SUM(F6:F8)","bg":"#E0F2FE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":114397.49,"f":"=SUM(G6:G8)","bg":"#E0F2FE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=SUM(H6:H8)","bg":"#E0F2FE","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"ثانياً: قيد اليومية المحاسبي لإثبات استحقاق الرواتب والأجور والتأمينات الاجتماعية وحصة الشركة (Payroll Journal Entry)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"رقم الحساب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"اسم الحساب المحاسبي والبيان في الدفاتر المالية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"نوع الحساب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"مدين (Debit)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"دائن (Credit)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"مرجع المسير","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"مركز التكلفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H12","v":"إيضاح التوجيه المحاسبي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"51101","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"من حـ/ تكاليف أجور ورواتب المشاريع (الرواتب التعاقدية مطروحاً منها الغياب)","fg":"#1E293B"},{"c":"C13","v":"تكاليف مباشرة","fg":"#1E293B","al":"center"},{"c":"D13","v":114397.49,"f":"=ROUND('2_مسير_الرواتب_والاستقطاعات_WPS'!F18-'2_مسير_الرواتب_والاستقطاعات_WPS'!H18, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":"WPS-NOV","fg":"#1E293B","b":true,"al":"center"},{"c":"G13","v":"مراكز المشاريع","fg":"#1E293B","al":"center"},{"c":"H13","v":"صافي الرواتب المستحقة عن أيام العمل","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"51102","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"من حـ/ تكاليف ساعات العمل الإضافي للمشاريع (Overtime Expense)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"تكاليف مباشرة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":0,"f":"='2_مسير_الرواتب_والاستقطاعات_WPS'!G18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":"WPS-NOV","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"G14","v":"مراكز المشاريع","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H14","v":"إجمالي الأوفر تايم المستحق للشهر","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"51105","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"من حـ/ مساهمة الشركة في التأمينات الاجتماعية والأخطار المهنية (GOSI 11.75%)","fg":"#1E293B"},{"c":"C15","v":"تكاليف مباشرة","fg":"#1E293B","al":"center"},{"c":"D15","v":12131.88,"f":"=ROUND(('2_مسير_الرواتب_والاستقطاعات_WPS'!C18+'2_مسير_الرواتب_والاستقطاعات_WPS'!D18)*'2_مسير_الرواتب_والاستقطاعات_WPS'!L4, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":"GOSI-NOV","fg":"#1E293B","b":true,"al":"center"},{"c":"G15","v":"مراكز المشاريع","fg":"#1E293B","al":"center"},{"c":"H15","v":"حصة صاحب العمل في التأمينات","fg":"#1E293B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"21201","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B16","v":"إلى حـ/ الرواتب والأجور المستحقة — نظام حماية الأجور (Net WPS Salaries)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"C16","v":"التزامات متداولة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":108397.49,"f":"='2_مسير_الرواتب_والاستقطاعات_WPS'!L18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":"WPS-NOV","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"G16","v":"الإدارة المالية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H16","v":"صافي الرواتب المحولة للبنك","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"21204","fg":"#1E293B","b":true,"al":"center"},{"c":"B17","v":"إلى حـ/ هيئة التأمينات الاجتماعية (حصة الموظف 9.75% + حصة الشركة 11.75%)","fg":"#1E293B","b":true},{"c":"C17","v":"التزامات نظامية","fg":"#1E293B","al":"center"},{"c":"D17","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":12131.88,"f":"=ROUND('2_مسير_الرواتب_والاستقطاعات_WPS'!I18+D15, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":"GOSI-NOV","fg":"#1E293B","b":true,"al":"center"},{"c":"G17","v":"الإدارة المالية","fg":"#1E293B","al":"center"},{"c":"H17","v":"إجمالي فاتورة التأمينات الشهرية","fg":"#1E293B"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"11305","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B18","v":"إلى حـ/ سلف العاملين والعهد الشخصية (إقفال قسط السلف المخصوم)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"C18","v":"أصول متداولة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D18","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":6000,"f":"='2_مسير_الرواتب_والاستقطاعات_WPS'!J18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":"ADV-NOV","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"G18","v":"شؤون العاملين","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H18","v":"استرداد أقساط السلف من الرواتب","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":19,"h":44.0,"cells":[{"c":"A19","v":"إجمالي قيد استحقاق الرواتب والتأمينات وفحص التوازن المحاسبي (Debit = Credit)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D19","v":126529.37,"f":"=ROUND(SUM(D13:D18), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":126529.37,"f":"=ROUND(SUM(E13:E18), 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":"القيد المحاسبي متوازن 100% (فرق = 0.00)","f":"=IF(ROUND(D19-E19, 2)=0, \"القيد المحاسبي متوازن 100% (فرق = 0.00)\", \"تنبيه: راجع التوازن\")","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]}]}