{"slug":"construction-site-workforce-and-engineers-monthly-payroll-overtime-sheet","sheets":[{"name":"1_مسير_رواتب_الموقع_Payroll","maxRow":21,"maxCol":13,"colWidths":[13.0,58.0,14.0,16.0,13.0,14.0,17.0,15.0,17.0,18.0,16.0,15.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت مسير رواتب وأجور عمال ومهندسي المقاولات وحساب الساعات الإضافية والبدلات والخصومات (BOQ-HRM-125)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"المرجع النظامي: المادة 107 من نظام العمل السعودي (حساب الأجر الإضافي 1.50x) | نظام حماية الأجور WPS | قانون العمل المصري — الخلايا الصفراء للنص الأزرق قابلة للتعديل","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"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":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":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي الرواتب والبدلات عن أيام الحضور","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"إجمالي قيمة الساعات الإضافية (Overtime 1.5x)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"إجمالي الاستقطاعات (تأمينات GOSI + سلف)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J4","v":"صافي مسير الرواتب للتحويل البنكي (Net WPS)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":141151.5,"f":"=G21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":14266.25,"f":"=I21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"G5","v":12086.25,"f":"=K21+L21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"J5","v":143331.5,"f":"=M21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""},{"c":"M6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: كشف مسير الرواتب والأجور الشهري لطاقم المشروع (الراتب الأساسي + البدلات + الأوفر تايم - الاستقطاعات = الصافي)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"الرقم الوظيفي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"اسم المهندس / المشرف / العامل والمسمى الوظيفي بالموقع","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"كود المشروع","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"الراتب الأساسي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"بدل السكن والانتقال","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"أيام الحضور","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المستحق عن الحضور","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"ساعات الإضافي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"قيمة الأوفر تايم","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"إجمالي الاستحقاق","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K8","v":"تأمينات الموظف","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L8","v":"السلف والخصم","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M8","v":"صافي الراتب للتحويل","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":44.0,"cells":[{"c":"A9","v":"EMP-101","b":true,"al":"center"},{"c":"B9","v":"م. طارق عبد العزيز المنصور — مدير المشروع (Project Manager)"},{"c":"C9","v":"PRJ-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D9","v":18000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":6300,"f":"=ROUND(D9*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":24300,"f":"=ROUND((D9+E9)*(F9/30), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":1350,"f":"=ROUND(H9*(D9/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":25650,"f":"=ROUND(G9+I9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":1755,"f":"=ROUND(D9*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":23895,"f":"=ROUND(J9-K9-L9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":44.0,"cells":[{"c":"A10","v":"EMP-102","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"م. وائل محمود الشامي — مدير التنفيذ بالموقع (Construction Manager)","bg":"#F8FAFC"},{"c":"C10","v":"PRJ-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D10","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":4900,"f":"=ROUND(D10*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":18900,"f":"=ROUND((D10+E10)*(F10/30), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":1575,"f":"=ROUND(H10*(D10/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":20475,"f":"=ROUND(G10+I10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":1365,"f":"=ROUND(D10*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":19110,"f":"=ROUND(J10-K10-L10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":44.0,"cells":[{"c":"A11","v":"EMP-103","b":true,"al":"center"},{"c":"B11","v":"م. شريف عبد المنعم — مدير المكتب الفني (Technical Office Lead)"},{"c":"C11","v":"PRJ-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D11","v":12500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":4375,"f":"=ROUND(D11*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":16875,"f":"=ROUND((D11+E11)*(F11/30), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":1250,"f":"=ROUND(H11*(D11/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":18125,"f":"=ROUND(G11+I11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":1218.75,"f":"=ROUND(D11*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":16406.25,"f":"=ROUND(J11-K11-L11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":44.0,"cells":[{"c":"A12","v":"EMP-104","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"م. ياسر عبد اللطيف القحطاني — مهندس ضبط الجودة (QA/QC Engineer)","bg":"#F8FAFC"},{"c":"C12","v":"PRJ-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D12","v":10500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":3675,"f":"=ROUND(D12*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":13702.5,"f":"=ROUND((D12+E12)*(F12/30), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":1312.5,"f":"=ROUND(H12*(D12/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":15015,"f":"=ROUND(G12+I12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":1023.75,"f":"=ROUND(D12*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":13991.25,"f":"=ROUND(J12-K12-L12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":44.0,"cells":[{"c":"A13","v":"EMP-105","b":true,"al":"center"},{"c":"B13","v":"م. حسام زكي الدسوقي — مهندس كهروميكانيك (MEP Site Engineer)"},{"c":"C13","v":"PRJ-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D13","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":3500,"f":"=ROUND(D13*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":13500,"f":"=ROUND((D13+E13)*(F13/30), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":1375,"f":"=ROUND(H13*(D13/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":14875,"f":"=ROUND(G13+I13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":975,"f":"=ROUND(D13*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":13500,"f":"=ROUND(J13-K13-L13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":44.0,"cells":[{"c":"A14","v":"EMP-106","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"أ. فهد سعد الدوسري — مشرف السلامة المهنية (HSE Supervisor)","bg":"#F8FAFC"},{"c":"C14","v":"PRJ-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D14","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":2975,"f":"=ROUND(D14*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":11475,"f":"=ROUND((D14+E14)*(F14/30), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":1275,"f":"=ROUND(H14*(D14/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":12750,"f":"=ROUND(G14+I14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":828.75,"f":"=ROUND(D14*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":11921.25,"f":"=ROUND(J14-K14-L14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":44.0,"cells":[{"c":"A15","v":"EMP-107","b":true,"al":"center"},{"c":"B15","v":"أ. سامح رشدي كامل — مساح عام الموقع (Senior Land Surveyor)"},{"c":"C15","v":"PRJ-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D15","v":7500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":2625,"f":"=ROUND(D15*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":10125,"f":"=ROUND((D15+E15)*(F15/30), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":1218.75,"f":"=ROUND(H15*(D15/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":11343.75,"f":"=ROUND(G15+I15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":731.25,"f":"=ROUND(D15*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":10312.5,"f":"=ROUND(J15-K15-L15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":44.0,"cells":[{"c":"A16","v":"EMP-108","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"أ. محمود السيد الشافعي — مراقب عام خرسانات وتشطيبات (General Foreman)","bg":"#F8FAFC"},{"c":"C16","v":"PRJ-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D16","v":6800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":2380,"f":"=ROUND(D16*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":8568,"f":"=ROUND((D16+E16)*(F16/30), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":1275,"f":"=ROUND(H16*(D16/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":9843,"f":"=ROUND(G16+I16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":663,"f":"=ROUND(D16*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":8930,"f":"=ROUND(J16-K16-L16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":44.0,"cells":[{"c":"A17","v":"EMP-109","b":true,"al":"center"},{"c":"B17","v":"أ. عادل محمد الشمري — مشغل ونش برجي ومعدات ثقيلة (Crane Operator)"},{"c":"C17","v":"PRJ-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D17","v":5500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":1925,"f":"=ROUND(D17*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":7425,"f":"=ROUND((D17+E17)*(F17/30), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":1237.5,"f":"=ROUND(H17*(D17/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":8662.5,"f":"=ROUND(G17+I17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":536.25,"f":"=ROUND(D17*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":8126.25,"f":"=ROUND(J17-K17-L17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":44.0,"cells":[{"c":"A18","v":"EMP-110","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"أ. عبد الرحمن مصطفى — معلم نجار مسلح أول (Lead Formwork Carpenter)","bg":"#F8FAFC"},{"c":"C18","v":"PRJ-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D18","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":1470,"f":"=ROUND(D18*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":5481,"f":"=ROUND((D18+E18)*(F18/30), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I18","v":840,"f":"=ROUND(H18*(D18/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":6321,"f":"=ROUND(G18+I18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":409.5,"f":"=ROUND(D18*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":5711.5,"f":"=ROUND(J18-K18-L18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":44.0,"cells":[{"c":"A19","v":"EMP-111","b":true,"al":"center"},{"c":"B19","v":"أ. سعيد إبراهيم حسن — معلم حداد مسلح أول (Lead Steel Fixer)"},{"c":"C19","v":"PRJ-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D19","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":1470,"f":"=ROUND(D19*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G19","v":5670,"f":"=ROUND((D19+E19)*(F19/30), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I19","v":892.5,"f":"=ROUND(H19*(D19/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":6562.5,"f":"=ROUND(G19+I19, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":409.5,"f":"=ROUND(D19*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":6153,"f":"=ROUND(J19-K19-L19, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":44.0,"cells":[{"c":"A20","v":"EMP-112","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"أ. كمال عبد الباسط — فني كهرباء وسباكة موقع (Site MEP Technician)","bg":"#F8FAFC"},{"c":"C20","v":"PRJ-02","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D20","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":1330,"f":"=ROUND(D20*('3_معاملات_الأوفر_تايم_والتأمين'!$D$5+'3_معاملات_الأوفر_تايم_والتأمين'!$D$6), 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G20","v":5130,"f":"=ROUND((D20+E20)*(F20/30), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I20","v":665,"f":"=ROUND(H20*(D20/'3_معاملات_الأوفر_تايم_والتأمين'!$D$3)*'3_معاملات_الأوفر_تايم_والتأمين'!$D$4, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":5795,"f":"=ROUND(G20+I20, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":370.5,"f":"=ROUND(D20*'3_معاملات_الأوفر_تايم_والتأمين'!$D$7, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M20","v":5274.5,"f":"=ROUND(J20-K20-L20, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":46.0,"cells":[{"c":"A21","v":"إجمالي مسير الرواتب والأجور الشهري للمشروع (Total Monthly Payroll & WPS)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D21","v":105500,"f":"=SUM(D9:D20)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":36925,"f":"=SUM(E9:E20)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":29.7,"f":"=ROUND(AVERAGE(F9:F20), 1)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":141151.5,"f":"=SUM(G9:G20)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":298,"f":"=SUM(H9:H20)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I21","v":14266.25,"f":"=SUM(I9:I20)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":155417.75,"f":"=SUM(J9:J20)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":10286.25,"f":"=SUM(K9:K20)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":1800,"f":"=SUM(L9:L20)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M21","v":143331.5,"f":"=SUM(M9:M20)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"2_توزيع_الأجور_مراكز_التكلفة","maxRow":8,"maxCol":9,"colWidths":[16.0,56.0,15.0,18.0,13.0,13.0,13.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تحميل وتوزيع الأجور الشهرية ومخصص نهاية الخدمة على مراكز تكلفة المشاريع (Cost Center Allocation)","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":"يجمع هذا التبويب تلقائياً رواتب كل مشروع عبر معادلات SUMIFS مع إضافة حصة الشركة في التأمينات ومخصص مكافأة نهاية الخدمة","bg":"#0F766E","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: ملخص التكلفة الكلية للعمالة والمهندسين المحملة على موازنة كل مشروع (Total Employer Labor Cost)","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 المركز","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم المشروع / مركز التكلفة المحاسبي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"عدد الكادر","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"إجمالي الرواتب الأساسية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"إجمالي الأوفر تايم","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"إجمالي الاستحقاق (Gross)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"صافي التحويل (WPS)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"حصة الشركة بالتأمينات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"مخصص نهاية الخدمة الشهري","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PRJ-01","b":true,"al":"center"},{"c":"B6","v":"مشروع مجمع الأبراج الإدارية والتجارية — القطاع الشمالي (المركز الرئيسي)"},{"c":"C6","v":7,"f":"=COUNTIF('1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A6)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":69500,"f":"=SUMIFS('1_مسير_رواتب_الموقع_Payroll'!$D$9:$D$20, '1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A6)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":8855,"f":"=SUMIFS('1_مسير_رواتب_الموقع_Payroll'!$I$9:$I$20, '1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A6)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":102068,"f":"=SUMIFS('1_مسير_رواتب_الموقع_Payroll'!$J$9:$J$20, '1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A6)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":94541.75,"f":"=SUMIFS('1_مسير_رواتب_الموقع_Payroll'!$M$9:$M$20, '1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A6)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":8166.25,"f":"=ROUND(D6*'3_معاملات_الأوفر_تايم_والتأمين'!$D$8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":8502.26,"f":"=ROUND(F6*'3_معاملات_الأوفر_تايم_والتأمين'!$D$9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PRJ-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"مشروع البنية التحتية والمباني السكنية — القطاع الجنوبي (المرحلة الثانية)","bg":"#F8FAFC"},{"c":"C7","v":5,"f":"=COUNTIF('1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A7)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":36000,"f":"=SUMIFS('1_مسير_رواتب_الموقع_Payroll'!$D$9:$D$20, '1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A7)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":5411.25,"f":"=SUMIFS('1_مسير_رواتب_الموقع_Payroll'!$I$9:$I$20, '1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A7)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":53349.75,"f":"=SUMIFS('1_مسير_رواتب_الموقع_Payroll'!$J$9:$J$20, '1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A7)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":48789.75,"f":"=SUMIFS('1_مسير_رواتب_الموقع_Payroll'!$M$9:$M$20, '1_مسير_رواتب_الموقع_Payroll'!$C$9:$C$20, A7)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":4230,"f":"=ROUND(D7*'3_معاملات_الأوفر_تايم_والتأمين'!$D$8, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":4444.03,"f":"=ROUND(F7*'3_معاملات_الأوفر_تايم_والتأمين'!$D$9, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":"إجمالي مراكز تكلفة المشاريع والمخصصات النظامية الشهرية","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C8","v":12,"f":"=SUM(C6:C7)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":105500,"f":"=SUM(D6:D7)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":14266.25,"f":"=SUM(E6:E7)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":155417.75,"f":"=SUM(F6:F7)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":143331.5,"f":"=SUM(G6:G7)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":12396.25,"f":"=SUM(H6:H7)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":12946.29,"f":"=SUM(I6:I7)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_معاملات_الأوفر_تايم_والتأمين","maxRow":9,"maxCol":5,"colWidths":[16.0,60.0,18.0,20.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات معاملات الساعات الإضافية (Overtime) والبدلات والتأمينات الاجتماعية ومخصص نهاية الخدمة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"عدّل النسب النظامية ومعامل الأوفر تايم في الخلايا الصفراء لتحديث مسير الرواتب ومراكز التكلفة تلقائياً","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"PAR-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B3","v":"عدد الساعات القياسية الشهرية لحساب أجر الساعة (30 يوماً × 8 ساعات)","bg":"#F8FAFC","b":true},{"c":"C3","v":"معامل نظامي","al":"center"},{"c":"D3","v":240,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E3","v":"المادة 98 و 107 من نظام العمل"}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"PAR-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B4","v":"معامل ضرب ساعة العمل الإضافي المكافئ (Overtime Multiplier 1.50x)","bg":"#F8FAFC","b":true},{"c":"C4","v":"معامل نظامي","al":"center"},{"c":"D4","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""},{"c":"E4","v":"أجر الساعة + 50% زيادة عن كل ساعة إضافية"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"PAR-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"نسبة بدل السكن الشهري من الراتب الأساسي (Housing Allowance %)","bg":"#F8FAFC","b":true},{"c":"C5","v":"معامل نظامي","al":"center"},{"c":"D5","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E5","v":"يعادل 3 رواتب أساسية سنوياً (25%)"}]},{"r":6,"h":40.0,"cells":[{"c":"A6","v":"PAR-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"نسبة بدل الانتقال وطبيعة العمل بالموقع (Transport & Site Allowance %)","bg":"#F8FAFC","b":true},{"c":"C6","v":"معامل نظامي","al":"center"},{"c":"D6","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E6","v":"10% من الراتب الأساسي"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PAR-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"نسبة استقطاع التأمينات الاجتماعية لحصة الموظف (Employee GOSI %)","bg":"#F8FAFC","b":true},{"c":"C7","v":"معامل نظامي","al":"center"},{"c":"D7","v":0.0975,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E7","v":"تُخصم من راتب الموظف الخاضع للتأمينات"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"PAR-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"نسبة مساهمة صاحب العمل في التأمينات وأخطار المهنة (Employer GOSI %)","bg":"#F8FAFC","b":true},{"c":"C8","v":"معامل نظامي","al":"center"},{"c":"D8","v":0.1175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E8","v":"تُحمل على مركز تكلفة المشروع"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PAR-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"نسبة المخصص الشهري لمكافأة نهاية الخدمة (Monthly EOSB Provision %)","bg":"#F8FAFC","b":true},{"c":"C9","v":"معامل نظامي","al":"center"},{"c":"D9","v":0.0833,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"E9","v":"راتب شهر عن كل سنة خدمة (1 ÷ 12 = 8.33%)"}]}]}]}