{"slug":"construction-workers-timesheet-overtime","sheets":[{"name":"إعدادات الأجور ومعاملات الإضافي","maxRow":14,"maxCol":6,"colWidths":[8.0,56.0,18.0,14.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات ساعات العمل النظامية ومعاملات الأجر الإضافي لعمالة الموقع (Timesheet & Overtime Setup)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يحسب أجر الساعة العادية وأجر الساعة الإضافية (1.5x طبقاً لنظام العمل) ويستخرج صافي مستحقات عمال اليومية والشهرية","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"إجمالي أيام العمل المنفذة بالموقع","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي ساعات العمل الإضافي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي تكلفة الأجور الإضافية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"صافي مسير أجور الموقع المستحق","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":219,"f":"=SUM('كشف التايم شيت والأوفر تايم'!F5:F12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":208,"f":"=SUM('كشف التايم شيت والأوفر تايم'!G5:G12)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"E5","v":5758.125,"f":"=SUM('كشف التايم شيت والأوفر تايم'!I5:I12)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":35928.125,"f":"='كشف التايم شيت والأوفر تايم'!K13","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"يوم عمل فعلي (Man-Days)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"ساعة أوفر تايم (Overtime Hours)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"Overtime Cost (1.5x)","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"Net Payroll Payable","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":14.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول الإعدادات المركزية وفئات الأسعار والمعاملات (Central Setup & Dynamic Rates)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان المعامل / بند الإعداد المركزي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة / الفئة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"التوصيف الفني وملاحظات التطبيق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"عدد ساعات العمل اليومية النظامية بالموقع (Standard Daily Hours)","b":true},{"c":"C10","v":8,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":"ساعة/يوم","fg":"#1E293B","al":"center"},{"c":"E10","v":"8 ساعات عمل يومية قياسية طبقاً لنظام العمل","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"معامل حساب ساعة العمل الإضافي العادي والعطلات (Overtime Multiplier)","b":true},{"c":"C11","v":1.5,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":"معامل","fg":"#1E293B","al":"center"},{"c":"E11","v":"تحتسب الساعة الإضافية بـ 150% من أجر الساعة الفعلي (المادة 107)","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"عدد أيام العمل القياسية في الشهر لحساب أجر اليوم (Standard Days)","b":true},{"c":"C12","v":30,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":"يوم","fg":"#1E293B","al":"center"},{"c":"E12","v":"لقسمة الراتب الشهري على 30 يوماً ثم على 8 ساعات لاستخراج أجر الساعة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":14.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C14","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E14","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"كشف التايم شيت والأوفر تايم","maxRow":15,"maxCol":11,"colWidths":[6.0,13.0,32.0,24.0,14.0,14.0,15.0,16.0,16.0,14.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"كشف الحضور والانصراف الشهري وحساب الساعات الإضافية لعمال وفنيي الموقع (Monthly Workers Timesheet)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يرصد أيام الحضور الفعلية، أيام الغياب، ساعات الأوفر تايم المنفذة، السلف والخصومات، وصافي الأجر المستحق للصرف","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الرقم الوظيفي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"اسم العامل / الفني بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"المهنة والتخصص","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الأجر اليومي الأساسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"أيام الحضور الفعلية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ساعات الإضافي (Overtime Hrs)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي أجر الأيام العادية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي مستحق الأوفر تايم (1.5x)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"السلف والخصومات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"صافي المستحق للصرف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"EMP-101","b":true},{"c":"C5","v":"محمد عبد الرحمن السيد","fg":"#1E293B"},{"c":"D5","v":"فورمان ومراقب خرسانات","fg":"#1E293B","al":"center"},{"c":"E5","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":28,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G5","v":34,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":5040,"f":"=E5*F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":1147.5,"f":"=G5*(E5/'إعدادات الأجور ومعاملات الإضافي'!$C$10)*'إعدادات الأجور ومعاملات الإضافي'!$C$11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J5","v":400,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K5","v":5787.5,"f":"=H5+I5-J5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"EMP-102","b":true},{"c":"C6","v":"علي حسن محمود","fg":"#1E293B"},{"c":"D6","v":"معلم نجار مسلح أول","fg":"#1E293B","al":"center"},{"c":"E6","v":150,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":27,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G6","v":28,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":4050,"f":"=E6*F6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":787.5,"f":"=G6*(E6/'إعدادات الأجور ومعاملات الإضافي'!$C$10)*'إعدادات الأجور ومعاملات الإضافي'!$C$11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J6","v":250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K6","v":4587.5,"f":"=H6+I6-J6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"EMP-103","b":true},{"c":"C7","v":"إبراهيم خليل منصور","fg":"#1E293B"},{"c":"D7","v":"معلم حداد مسلح أول","fg":"#1E293B","al":"center"},{"c":"E7","v":150,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":29,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G7","v":32,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":4350,"f":"=E7*F7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":900,"f":"=G7*(E7/'إعدادات الأجور ومعاملات الإضافي'!$C$10)*'إعدادات الأجور ومعاملات الإضافي'!$C$11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J7","v":300,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K7","v":4950,"f":"=H7+I7-J7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"EMP-104","b":true},{"c":"C8","v":"سعيد مصطفى كمال","fg":"#1E293B"},{"c":"D8","v":"بناء ومبلط تشطيبات","fg":"#1E293B","al":"center"},{"c":"E8","v":140,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":26,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G8","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":3640,"f":"=E8*F8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":472.5,"f":"=G8*(E8/'إعدادات الأجور ومعاملات الإضافي'!$C$10)*'إعدادات الأجور ومعاملات الإضافي'!$C$11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J8","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K8","v":4112.5,"f":"=H8+I8-J8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"EMP-105","b":true},{"c":"C9","v":"طارق عبد الله صالح","fg":"#1E293B"},{"c":"D9","v":"فني كهرباء وتمديدات","fg":"#1E293B","al":"center"},{"c":"E9","v":145,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":28,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G9","v":22,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":4060,"f":"=E9*F9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":598.125,"f":"=G9*(E9/'إعدادات الأجور ومعاملات الإضافي'!$C$10)*'إعدادات الأجور ومعاملات الإضافي'!$C$11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":4458.125,"f":"=H9+I9-J9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"EMP-106","b":true},{"c":"C10","v":"حسام الدين فتحي","fg":"#1E293B"},{"c":"D10","v":"فني سباكة وتغذية","fg":"#1E293B","al":"center"},{"c":"E10","v":140,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":27,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G10","v":20,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":3780,"f":"=E10*F10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":525,"f":"=G10*(E10/'إعدادات الأجور ومعاملات الإضافي'!$C$10)*'إعدادات الأجور ومعاملات الإضافي'!$C$11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":150,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":4155,"f":"=H10+I10-J10","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"EMP-107","b":true},{"c":"C11","v":"ياسر محمود جاد","fg":"#1E293B"},{"c":"D11","v":"سائق معدة / بوبكات","fg":"#1E293B","al":"center"},{"c":"E11","v":160,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":28,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G11","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":4480,"f":"=E11*F11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":900,"f":"=G11*(E11/'إعدادات الأجور ومعاملات الإضافي'!$C$10)*'إعدادات الأجور ومعاملات الإضافي'!$C$11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J11","v":300,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":5080,"f":"=H11+I11-J11","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"EMP-108","b":true},{"c":"C12","v":"عمر فاروق عبد العزيز","fg":"#1E293B"},{"c":"D12","v":"عامل عادي / مساعـد","fg":"#1E293B","al":"center"},{"c":"E12","v":95,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":26,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G12","v":24,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":2470,"f":"=E12*F12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":427.5,"f":"=G12*(E12/'إعدادات الأجور ومعاملات الإضافي'!$C$10)*'إعدادات الأجور ومعاملات الإضافي'!$C$11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J12","v":100,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":2797.5,"f":"=H12+I12-J12","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"إجمالي صافي مستحقات أجور وإضافي عمال الموقع (Total Net Wages Payable)","bg":"#DCFCE7","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K13","v":35928.125,"f":"=SUM(K5:K12)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":14.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""},{"c":"I14","v":""},{"c":"J14","v":""},{"c":"K14","v":""}]},{"r":15,"h":75.0,"cells":[{"c":"A15","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H15","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]}]}