{"slug":"contracting-payroll-wages-sheet","sheets":[{"name":"لوحة التحكم وملخص المسير","maxRow":22,"maxCol":10,"colWidths":[8.0,38.0,12.0,22.0,20.0,18.0,22.0,22.0,24.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مسير رواتب وأجور عمال وموظفي شركة مقاولات معتمد (نظام حماية الأجور WPS)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":"قالب تشغيلي لحصر مستحقات موظفي الإدارة وعمالة المشاريع، حساب ساعات العمل الإضافي، التأمينات الاجتماعية GOSI، وصافي التحويل البنكي","bg":"#334155","fg":"#E2E8F0","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":16.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"بيانات شهر الاستحقاق والمشروع (Payroll Period & Company Info)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"اسم الشركة:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C5","v":"شركة البنيان المتطورة للمقاولات العامة","al":"center","cs":2},{"skip":true},{"c":"E5","v":"شهر الاستحقاق:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"G5","v":"أكتوبر 2026","al":"center","cs":2},{"skip":true},{"c":"I5","v":"العملة المعتمدة:","bg":"#F1F5F9","b":true},{"c":"J5","v":"ريال سعودي (SAR)","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"المشروع / الإدارة:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C6","v":"مشروع إنشاء مجمع الأبراج السكنية + الإدارة العامة","al":"center","cs":2},{"skip":true},{"c":"E6","v":"نظام الرواتب:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"G6","v":"حماية الأجور WPS - تحويل بنكي سريع","al":"center","cs":2},{"skip":true},{"c":"I6","v":"عدد المستفيدين:","bg":"#F1F5F9","b":true},{"c":"J6","v":25,"f":"=COUNTA('مسير الرواتب والأجور'!B8:B32)","al":"center"}]},{"r":7,"h":18.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"إجمالي الرواتب الأساسية","bg":"#EEF2FF","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"C8","v":"إجمالي البدلات الميدانية","bg":"#EEF2FF","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E8","v":"إجمالي العمل الإضافي (Overtime)","bg":"#EEF2FF","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"G8","v":"إجمالي الاستقطاعات والتأمينات","bg":"#EEF2FF","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"I8","v":"صافي مسير الرواتب البنكي (WPS)","bg":"#ECFDF5","fg":"#475569","al":"center","cs":2},{"skip":true}]},{"r":9,"h":46.0,"cells":[{"c":"A9","v":230100,"f":"='مسير الرواتب والأجور'!E33","bg":"#EEF2FF","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C9","v":82425,"f":"='مسير الرواتب والأجور'!F33+'مسير الرواتب والأجور'!G33","bg":"#EEF2FF","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E9","v":23064.29,"f":"='مسير الرواتب والأجور'!J33","bg":"#EEF2FF","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"G9","v":22897.8,"f":"='مسير الرواتب والأجور'!N33","bg":"#EEF2FF","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"I9","v":312691.49,"f":"='مسير الرواتب والأجور'!O33","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"SAR","bg":"#EEF2FF","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C10","v":"سكن وانتقال وموقع","bg":"#EEF2FF","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E10","v":"وفق ساعات الموقع الفعلية","bg":"#EEF2FF","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G10","v":"GOSI وسلف وجزاءات","bg":"#EEF2FF","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I10","v":"جاهز لملف التحويل البنكي","bg":"#ECFDF5","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":11,"h":18.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""},{"c":"H11","v":""},{"c":"I11","v":""},{"c":"J11","v":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ملخص الرواتب والأجور حسب الفئات المهنية ومراكز التكلفة (Department Breakdown)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"م","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"التصنيف المهني / مركز التكلفة","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"العدد","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"الرواتب الأساسية","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"البدلات","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"أجر الإضافي","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"إجمالي الاستحقاق","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"التأمينات والخصومات","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I13","v":"صافي المستحق (WPS)","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J13","v":"نسبة التكلفة","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":1,"al":"center"},{"c":"B14","v":"الهيكل الإداري والمكتب الفني (المقر)"},{"c":"C14","v":0,"f":"=COUNTIF('مسير الرواتب والأجور'!D8:D32, \"*إدارة*\")+COUNTIF('مسير الرواتب والأجور'!D8:D32, \"*مكتب فن*\")+COUNTIF('مسير الرواتب والأجور'!D8:D32, \"*مدير*\")","al":"center","nf":"#,##0"},{"c":"D14","v":88500,"f":"=SUMIFS('مسير الرواتب والأجور'!E8:E32, 'مسير الرواتب والأجور'!C8:C32, \"إدارة\")","al":"center","nf":"#,##0.00"},{"c":"E14","v":30025,"f":"=SUMIFS('مسير الرواتب والأجور'!F8:F32, 'مسير الرواتب والأجور'!C8:C32, \"إدارة\")+SUMIFS('مسير الرواتب والأجور'!G8:G32, 'مسير الرواتب والأجور'!C8:C32, \"إدارة\")","al":"center","nf":"#,##0.00"},{"c":"F14","v":550,"f":"=SUMIFS('مسير الرواتب والأجور'!J8:J32, 'مسير الرواتب والأجور'!C8:C32, \"إدارة\")","al":"center","nf":"#,##0.00"},{"c":"G14","v":119075,"f":"=D14+E14+F14","al":"center","nf":"#,##0.00"},{"c":"H14","v":9962.49,"f":"=SUMIFS('مسير الرواتب والأجور'!N8:N32, 'مسير الرواتب والأجور'!C8:C32, \"إدارة\")","al":"center","nf":"#,##0.00"},{"c":"I14","v":109112.51,"f":"=G14-H14","al":"center","nf":"#,##0.00"},{"c":"J14","v":0,"f":"=G14/$G$18","al":"center","nf":"0.0%"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":2,"al":"center"},{"c":"B15","v":"مهندسو الإشراف والموقع والمساحة"},{"c":"C15","v":6,"f":"=COUNTIF('مسير الرواتب والأجور'!C8:C32, \"هندسة موقع\")","al":"center","nf":"#,##0"},{"c":"D15","v":81500,"f":"=SUMIFS('مسير الرواتب والأجور'!E8:E32, 'مسير الرواتب والأجور'!C8:C32, \"هندسة موقع\")","al":"center","nf":"#,##0.00"},{"c":"E15","v":29775,"f":"=SUMIFS('مسير الرواتب والأجور'!F8:F32, 'مسير الرواتب والأجور'!C8:C32, \"هندسة موقع\")+SUMIFS('مسير الرواتب والأجور'!G8:G32, 'مسير الرواتب والأجور'!C8:C32, \"هندسة موقع\")","al":"center","nf":"#,##0.00"},{"c":"F15","v":8747,"f":"=SUMIFS('مسير الرواتب والأجور'!J8:J32, 'مسير الرواتب والأجور'!C8:C32, \"هندسة موقع\")","al":"center","nf":"#,##0.00"},{"c":"G15","v":120022,"f":"=D15+E15+F15","al":"center","nf":"#,##0.00"},{"c":"H15","v":9932.81,"f":"=SUMIFS('مسير الرواتب والأجور'!N8:N32, 'مسير الرواتب والأجور'!C8:C32, \"هندسة موقع\")","al":"center","nf":"#,##0.00"},{"c":"I15","v":110089.19,"f":"=G15-H15","al":"center","nf":"#,##0.00"},{"c":"J15","v":0,"f":"=G15/$G$18","al":"center","nf":"0.0%"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":3,"al":"center"},{"c":"B16","v":"المشرفون والمراقبون والفنيون"},{"c":"C16","v":4,"f":"=COUNTIF('مسير الرواتب والأجور'!C8:C32, \"فني ومراقب\")","al":"center","nf":"#,##0"},{"c":"D16","v":26200,"f":"=SUMIFS('مسير الرواتب والأجور'!E8:E32, 'مسير الرواتب والأجور'!C8:C32, \"فني ومراقب\")","al":"center","nf":"#,##0.00"},{"c":"E16","v":9950,"f":"=SUMIFS('مسير الرواتب والأجور'!F8:F32, 'مسير الرواتب والأجور'!C8:C32, \"فني ومراقب\")+SUMIFS('مسير الرواتب والأجور'!G8:G32, 'مسير الرواتب والأجور'!C8:C32, \"فني ومراقب\")","al":"center","nf":"#,##0.00"},{"c":"F16","v":5172.48,"f":"=SUMIFS('مسير الرواتب والأجور'!J8:J32, 'مسير الرواتب والأجور'!C8:C32, \"فني ومراقب\")","al":"center","nf":"#,##0.00"},{"c":"G16","v":41322.48,"f":"=D16+E16+F16","al":"center","nf":"#,##0.00"},{"c":"H16","v":1155,"f":"=SUMIFS('مسير الرواتب والأجور'!N8:N32, 'مسير الرواتب والأجور'!C8:C32, \"فني ومراقب\")","al":"center","nf":"#,##0.00"},{"c":"I16","v":40167.48,"f":"=G16-H16","al":"center","nf":"#,##0.00"},{"c":"J16","v":0,"f":"=G16/$G$18","al":"center","nf":"0.0%"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":4,"al":"center"},{"c":"B17","v":"العمالة الميدانية وحرفيو التشغيل"},{"c":"C17","v":9,"f":"=COUNTIF('مسير الرواتب والأجور'!C8:C32, \"عمالة تشغيل\")","al":"center","nf":"#,##0"},{"c":"D17","v":33900,"f":"=SUMIFS('مسير الرواتب والأجور'!E8:E32, 'مسير الرواتب والأجور'!C8:C32, \"عمالة تشغيل\")","al":"center","nf":"#,##0.00"},{"c":"E17","v":12675,"f":"=SUMIFS('مسير الرواتب والأجور'!F8:F32, 'مسير الرواتب والأجور'!C8:C32, \"عمالة تشغيل\")+SUMIFS('مسير الرواتب والأجور'!G8:G32, 'مسير الرواتب والأجور'!C8:C32, \"عمالة تشغيل\")","al":"center","nf":"#,##0.00"},{"c":"F17","v":8594.81,"f":"=SUMIFS('مسير الرواتب والأجور'!J8:J32, 'مسير الرواتب والأجور'!C8:C32, \"عمالة تشغيل\")","al":"center","nf":"#,##0.00"},{"c":"G17","v":55169.81,"f":"=D17+E17+F17","al":"center","nf":"#,##0.00"},{"c":"H17","v":1847.5,"f":"=SUMIFS('مسير الرواتب والأجور'!N8:N32, 'مسير الرواتب والأجور'!C8:C32, \"عمالة تشغيل\")","al":"center","nf":"#,##0.00"},{"c":"I17","v":53322.31,"f":"=G17-H17","al":"center","nf":"#,##0.00"},{"c":"J17","v":0,"f":"=G17/$G$18","al":"center","nf":"0.0%"}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":"—","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B18","v":"الإجمالي الكلي للمسير العام","bg":"#312E81","fg":"#FFFFFF","b":true},{"c":"C18","v":19,"f":"=SUM(C14:C17)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"D18","v":230100,"f":"=SUM(D14:D17)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":82425,"f":"=SUM(E14:E17)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":23064.29,"f":"=SUM(F14:F17)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":335589.29,"f":"=SUM(G14:G17)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":22897.8,"f":"=SUM(H14:H17)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":312691.49,"f":"=SUM(I14:I17)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J18","v":0,"f":"=SUM(J14:J17)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"}]},{"r":19,"h":20.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""},{"c":"I19","v":""},{"c":"J19","v":""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"إعداد: مسؤول الموارد البشرية وشؤون الموظفين","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D20","v":"مراجعة وتدقيق: المدير المالي والحسابات العامة","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H20","v":"اعتماد وصرف: الرئيس التنفيذي / المفوض بالتوقيع","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"أ. منصور بن خالد التميمي","bg":"#F8FAFC","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D21","v":"أ. عصام عبد الرحمن الشريف","bg":"#F8FAFC","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H21","v":"م. عبد العزيز بن سلطان الراجحي","bg":"#F8FAFC","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"التوقيع: .......................................\nالتاريخ: 2026-10-31","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D22","v":"التوقيع: .......................................\nالتاريخ: 2026-10-31","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H22","v":"التوقيع والختم: ................................\nالتاريخ: 2026-10-31","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"مسير الرواتب والأجور","maxRow":33,"maxCol":17,"colWidths":[6.0,28.0,16.0,26.0,16.0,14.0,16.0,14.0,14.0,16.0,18.0,16.0,16.0,18.0,20.0,18.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"كشف مسير الرواتب والأجور التفصيلي لقطاع التشييد والمقاولات — متوافق مع نظام العمل وحماية الأجور (WPS)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"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":50.0,"cells":[{"c":"A2","v":"يتضمن احتساب الراتب الأساسي، بدل السكن، بدل النقل الميداني، أجر ساعات العمل الإضافي، استقطاع التأمينات GOSI، وصافي التحويل","bg":"#334155","fg":"#E2E8F0","al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"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":14.0,"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":""},{"c":"N3","v":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"بيانات الموظف والوظيفة","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E4","v":"الراتب الأساسي والبدلات الشهرية","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H4","v":"العمل الإضافي (Overtime)","bg":"#4B5563","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"K4","v":"إجمالي الاستحقاق","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"الاستقطاعات والخصومات","bg":"#991B1B","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"O4","v":"صافي الراتب","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"بيانات التحويل البنكي WPS","bg":"#1F2937","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"م","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم الموظف / العامل","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"القطاع","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"المسمى الوظيفي والموقع","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الأساسي","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"بدل سكن","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"بدل نقل وموقع","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"ساعات الإضافي","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"أجر الساعة","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"قيمة الإضافي","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"إجمالي الراتب","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"تأمينات GOSI","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M5","v":"سلف وجزاءات","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N5","v":"إجمالي الاستقطاع","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O5","v":"صافي الراتب (SAR)","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P5","v":"اسم البنك","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q5","v":"رقم الآيبان IBAN","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":28.0,"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":""},{"c":"N6","v":""},{"c":"O6","v":""},{"c":"P6","v":""},{"c":"Q6","v":""}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""},{"c":"L7","v":""},{"c":"M7","v":""},{"c":"N7","v":""},{"c":"O7","v":""},{"c":"P7","v":""},{"c":"Q7","v":""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":1,"al":"center"},{"c":"B8","v":"م. طارق فهد العتيبي"},{"c":"C8","v":"إدارة","al":"center"},{"c":"D8","v":"مدير إدارة المشروعات والمكتب الفني"},{"c":"E8","v":22000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":5500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":2000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"I8","v":137.5,"f":"=ROUND((E8/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J8","v":0,"f":"=ROUND(H8*I8, 2)","al":"center","nf":"#,##0.00"},{"c":"K8","v":29500,"f":"=E8+F8+G8+J8","al":"center","nf":"#,##0.00"},{"c":"L8","v":2681.25,"f":"=ROUND(IF(E8>=10000, (E8+F8)*0.0975, (E8+F8)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M8","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N8","v":2681.25,"f":"=L8+M8","al":"center","nf":"#,##0.00"},{"c":"O8","v":26818.75,"f":"=K8-N8","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P8","v":"مصرف الراجحي","al":"center"},{"c":"Q8","v":"SA4480000123456789012345","fg":"#334155","al":"left"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":2,"al":"center"},{"c":"B9","v":"م. هيثم كمال القحطاني"},{"c":"C9","v":"إدارة","al":"center"},{"c":"D9","v":"مدير العقود والمشتريات الهندسية"},{"c":"E9","v":18000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":4500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":1500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"I9","v":112.5,"f":"=ROUND((E9/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J9","v":0,"f":"=ROUND(H9*I9, 2)","al":"center","nf":"#,##0.00"},{"c":"K9","v":24000,"f":"=E9+F9+G9+J9","al":"center","nf":"#,##0.00"},{"c":"L9","v":2193.75,"f":"=ROUND(IF(E9>=10000, (E9+F9)*0.0975, (E9+F9)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M9","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N9","v":2193.75,"f":"=L9+M9","al":"center","nf":"#,##0.00"},{"c":"O9","v":21806.25,"f":"=K9-N9","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P9","v":"البنك الأهلي السعودي","al":"center"},{"c":"Q9","v":"SA1210000098765432109876","fg":"#334155","al":"left"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":3,"al":"center"},{"c":"B10","v":"أ. فؤاد مسعود الغامدي"},{"c":"C10","v":"إدارة","al":"center"},{"c":"D10","v":"مدير شؤون الموظفين والموارد البشرية"},{"c":"E10","v":14000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":3500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":1200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"I10","v":87.5,"f":"=ROUND((E10/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J10","v":0,"f":"=ROUND(H10*I10, 2)","al":"center","nf":"#,##0.00"},{"c":"K10","v":18700,"f":"=E10+F10+G10+J10","al":"center","nf":"#,##0.00"},{"c":"L10","v":1706.25,"f":"=ROUND(IF(E10>=10000, (E10+F10)*0.0975, (E10+F10)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M10","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N10","v":1706.25,"f":"=L10+M10","al":"center","nf":"#,##0.00"},{"c":"O10","v":16993.75,"f":"=K10-N10","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P10","v":"بنك الرياض","al":"center"},{"c":"Q10","v":"SA8920000045612378945612","fg":"#334155","al":"left"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":4,"al":"center"},{"c":"B11","v":"أ. ماجد سمير البشير"},{"c":"C11","v":"إدارة","al":"center"},{"c":"D11","v":"رئيس حسابات المقاولات والمستخلصات"},{"c":"E11","v":15000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":3750,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":1200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"I11","v":93.75,"f":"=ROUND((E11/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J11","v":0,"f":"=ROUND(H11*I11, 2)","al":"center","nf":"#,##0.00"},{"c":"K11","v":19950,"f":"=E11+F11+G11+J11","al":"center","nf":"#,##0.00"},{"c":"L11","v":1828.12,"f":"=ROUND(IF(E11>=10000, (E11+F11)*0.0975, (E11+F11)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M11","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N11","v":1828.12,"f":"=L11+M11","al":"center","nf":"#,##0.00"},{"c":"O11","v":18121.88,"f":"=K11-N11","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P11","v":"مصرف الإنماء","al":"center"},{"c":"Q11","v":"SA6550000078912345678912","fg":"#334155","al":"left"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":5,"al":"center"},{"c":"B12","v":"م. إبراهيم رضوان السعيد"},{"c":"C12","v":"هندسة موقع","al":"center"},{"c":"D12","v":"مدير موقع أول (مشروع الأبراج)"},{"c":"E12","v":19000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":4750,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":2500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":12,"in":true,"al":"center","nf":"#,##0"},{"c":"I12","v":118.75,"f":"=ROUND((E12/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J12","v":1425,"f":"=ROUND(H12*I12, 2)","al":"center","nf":"#,##0.00"},{"c":"K12","v":27675,"f":"=E12+F12+G12+J12","al":"center","nf":"#,##0.00"},{"c":"L12","v":2315.62,"f":"=ROUND(IF(E12>=10000, (E12+F12)*0.0975, (E12+F12)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M12","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N12","v":2315.62,"f":"=L12+M12","al":"center","nf":"#,##0.00"},{"c":"O12","v":25359.38,"f":"=K12-N12","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P12","v":"البنك السعودي الأول","al":"center"},{"c":"Q12","v":"SA2360000012378945612378","fg":"#334155","al":"left"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":6,"al":"center"},{"c":"B13","v":"م. معتز شريف الدوسري"},{"c":"C13","v":"هندسة موقع","al":"center"},{"c":"D13","v":"مهندس موقع أول (هياكل خرسانية)"},{"c":"E13","v":13500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":3375,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":1500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":24,"in":true,"al":"center","nf":"#,##0"},{"c":"I13","v":84.38,"f":"=ROUND((E13/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J13","v":2025.12,"f":"=ROUND(H13*I13, 2)","al":"center","nf":"#,##0.00"},{"c":"K13","v":20400.12,"f":"=E13+F13+G13+J13","al":"center","nf":"#,##0.00"},{"c":"L13","v":1645.31,"f":"=ROUND(IF(E13>=10000, (E13+F13)*0.0975, (E13+F13)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M13","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N13","v":1645.31,"f":"=L13+M13","al":"center","nf":"#,##0.00"},{"c":"O13","v":18754.81,"f":"=K13-N13","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P13","v":"مصرف الراجحي","al":"center"},{"c":"Q13","v":"SA9180000034567890123456","fg":"#334155","al":"left"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":7,"al":"center"},{"c":"B14","v":"م. وائل ناصر العمري"},{"c":"C14","v":"هندسة موقع","al":"center"},{"c":"D14","v":"مهندس تشطيبات معمارية وموقع"},{"c":"E14","v":12000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":3000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":1500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":18,"in":true,"al":"center","nf":"#,##0"},{"c":"I14","v":75,"f":"=ROUND((E14/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J14","v":1350,"f":"=ROUND(H14*I14, 2)","al":"center","nf":"#,##0.00"},{"c":"K14","v":17850,"f":"=E14+F14+G14+J14","al":"center","nf":"#,##0.00"},{"c":"L14","v":1462.5,"f":"=ROUND(IF(E14>=10000, (E14+F14)*0.0975, (E14+F14)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M14","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N14","v":1462.5,"f":"=L14+M14","al":"center","nf":"#,##0.00"},{"c":"O14","v":16387.5,"f":"=K14-N14","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P14","v":"البنك الأهلي السعودي","al":"center"},{"c":"Q14","v":"SA3410000078901234567890","fg":"#334155","al":"left"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":8,"al":"center"},{"c":"B15","v":"م. كريم جلال الشامي"},{"c":"C15","v":"هندسة موقع","al":"center"},{"c":"D15","v":"مهندس كهروميكانيك MEP الموقع"},{"c":"E15","v":13000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":3250,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":1500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":20,"in":true,"al":"center","nf":"#,##0"},{"c":"I15","v":81.25,"f":"=ROUND((E15/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J15","v":1625,"f":"=ROUND(H15*I15, 2)","al":"center","nf":"#,##0.00"},{"c":"K15","v":19375,"f":"=E15+F15+G15+J15","al":"center","nf":"#,##0.00"},{"c":"L15","v":1584.38,"f":"=ROUND(IF(E15>=10000, (E15+F15)*0.0975, (E15+F15)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M15","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N15","v":1584.38,"f":"=L15+M15","al":"center","nf":"#,##0.00"},{"c":"O15","v":17790.62,"f":"=K15-N15","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P15","v":"بنك الرياض","al":"center"},{"c":"Q15","v":"SA5620000056789012345678","fg":"#334155","al":"left"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":9,"al":"center"},{"c":"B16","v":"م. عبد الله صالح الصالح"},{"c":"C16","v":"هندسة موقع","al":"center"},{"c":"D16","v":"مهندس ضبط وتوكيد الجودة QA/QC"},{"c":"E16","v":12500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":3125,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":1200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":15,"in":true,"al":"center","nf":"#,##0"},{"c":"I16","v":78.12,"f":"=ROUND((E16/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J16","v":1171.8,"f":"=ROUND(H16*I16, 2)","al":"center","nf":"#,##0.00"},{"c":"K16","v":17996.8,"f":"=E16+F16+G16+J16","al":"center","nf":"#,##0.00"},{"c":"L16","v":1523.44,"f":"=ROUND(IF(E16>=10000, (E16+F16)*0.0975, (E16+F16)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M16","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N16","v":1523.44,"f":"=L16+M16","al":"center","nf":"#,##0.00"},{"c":"O16","v":16473.36,"f":"=K16-N16","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P16","v":"مصرف الإنماء","al":"center"},{"c":"Q16","v":"SA7850000012345678901234","fg":"#334155","al":"left"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":10,"al":"center"},{"c":"B17","v":"م. حازم نادر السالم"},{"c":"C17","v":"هندسة موقع","al":"center"},{"c":"D17","v":"مهندس سلامة وصحة مهنية HSE"},{"c":"E17","v":11500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":2875,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":1200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":16,"in":true,"al":"center","nf":"#,##0"},{"c":"I17","v":71.88,"f":"=ROUND((E17/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J17","v":1150.08,"f":"=ROUND(H17*I17, 2)","al":"center","nf":"#,##0.00"},{"c":"K17","v":16725.08,"f":"=E17+F17+G17+J17","al":"center","nf":"#,##0.00"},{"c":"L17","v":1401.56,"f":"=ROUND(IF(E17>=10000, (E17+F17)*0.0975, (E17+F17)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M17","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N17","v":1401.56,"f":"=L17+M17","al":"center","nf":"#,##0.00"},{"c":"O17","v":15323.52,"f":"=K17-N17","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P17","v":"البنك السعودي الفرنسي","al":"center"},{"c":"Q17","v":"SA1930000090123456789012","fg":"#334155","al":"left"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":11,"al":"center"},{"c":"B18","v":"م. يوسف طه الفضلي"},{"c":"C18","v":"إدارة","al":"center"},{"c":"D18","v":"مهندس حصر كميات ومكتب فني"},{"c":"E18","v":11000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":2750,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":1000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":8,"in":true,"al":"center","nf":"#,##0"},{"c":"I18","v":68.75,"f":"=ROUND((E18/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J18","v":550,"f":"=ROUND(H18*I18, 2)","al":"center","nf":"#,##0.00"},{"c":"K18","v":15300,"f":"=E18+F18+G18+J18","al":"center","nf":"#,##0.00"},{"c":"L18","v":1340.62,"f":"=ROUND(IF(E18>=10000, (E18+F18)*0.0975, (E18+F18)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M18","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N18","v":1340.62,"f":"=L18+M18","al":"center","nf":"#,##0.00"},{"c":"O18","v":13959.38,"f":"=K18-N18","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P18","v":"البنك العربي الوطني","al":"center"},{"c":"Q18","v":"SA4220000045678901234567","fg":"#334155","al":"left"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":12,"al":"center"},{"c":"B19","v":"أ. عادل نبيل المحمدي"},{"c":"C19","v":"إدارة","al":"center"},{"c":"D19","v":"أخصائي حماية أجور ومعقب دوام"},{"c":"E19","v":8500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":2125,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G19","v":1000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":0,"in":true,"al":"center","nf":"#,##0"},{"c":"I19","v":53.12,"f":"=ROUND((E19/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J19","v":0,"f":"=ROUND(H19*I19, 2)","al":"center","nf":"#,##0.00"},{"c":"K19","v":11625,"f":"=E19+F19+G19+J19","al":"center","nf":"#,##0.00"},{"c":"L19","v":212.5,"f":"=ROUND(IF(E19>=10000, (E19+F19)*0.0975, (E19+F19)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M19","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N19","v":212.5,"f":"=L19+M19","al":"center","nf":"#,##0.00"},{"c":"O19","v":11412.5,"f":"=K19-N19","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P19","v":"مصرف الراجحي","al":"center"},{"c":"Q19","v":"SA6380000078901234567890","fg":"#334155","al":"left"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":13,"al":"center"},{"c":"B20","v":"أ. سامح منير الشافعي"},{"c":"C20","v":"فني ومراقب","al":"center"},{"c":"D20","v":"مساح عام ومسؤول ميزانية شبكية"},{"c":"E20","v":7500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":1875,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G20","v":1000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":32,"in":true,"al":"center","nf":"#,##0"},{"c":"I20","v":46.88,"f":"=ROUND((E20/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J20","v":1500.16,"f":"=ROUND(H20*I20, 2)","al":"center","nf":"#,##0.00"},{"c":"K20","v":11875.16,"f":"=E20+F20+G20+J20","al":"center","nf":"#,##0.00"},{"c":"L20","v":187.5,"f":"=ROUND(IF(E20>=10000, (E20+F20)*0.0975, (E20+F20)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M20","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N20","v":187.5,"f":"=L20+M20","al":"center","nf":"#,##0.00"},{"c":"O20","v":11687.66,"f":"=K20-N20","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P20","v":"البنك الأهلي السعودي","al":"center"},{"c":"Q20","v":"SA8510000023456789012345","fg":"#334155","al":"left"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":14,"al":"center"},{"c":"B21","v":"السيد رجب عبد العال"},{"c":"C21","v":"فني ومراقب","al":"center"},{"c":"D21","v":"مراقب عام أعمال خرسانات وحدادة"},{"c":"E21","v":6500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":1625,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G21","v":800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":36,"in":true,"al":"center","nf":"#,##0"},{"c":"I21","v":40.62,"f":"=ROUND((E21/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J21","v":1462.32,"f":"=ROUND(H21*I21, 2)","al":"center","nf":"#,##0.00"},{"c":"K21","v":10387.32,"f":"=E21+F21+G21+J21","al":"center","nf":"#,##0.00"},{"c":"L21","v":162.5,"f":"=ROUND(IF(E21>=10000, (E21+F21)*0.0975, (E21+F21)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M21","v":500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N21","v":662.5,"f":"=L21+M21","al":"center","nf":"#,##0.00"},{"c":"O21","v":9724.82,"f":"=K21-N21","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P21","v":"بنك الرياض","al":"center"},{"c":"Q21","v":"SA1720000067890123456789","fg":"#334155","al":"left"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":15,"al":"center"},{"c":"B22","v":"جمعة إسماعيل الهواري"},{"c":"C22","v":"فني ومراقب","al":"center"},{"c":"D22","v":"مراقب عام تشطيبات ومباني"},{"c":"E22","v":6000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F22","v":1500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G22","v":800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H22","v":30,"in":true,"al":"center","nf":"#,##0"},{"c":"I22","v":37.5,"f":"=ROUND((E22/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J22","v":1125,"f":"=ROUND(H22*I22, 2)","al":"center","nf":"#,##0.00"},{"c":"K22","v":9425,"f":"=E22+F22+G22+J22","al":"center","nf":"#,##0.00"},{"c":"L22","v":150,"f":"=ROUND(IF(E22>=10000, (E22+F22)*0.0975, (E22+F22)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M22","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N22","v":150,"f":"=L22+M22","al":"center","nf":"#,##0.00"},{"c":"O22","v":9275,"f":"=K22-N22","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P22","v":"مصرف الراجحي","al":"center"},{"c":"Q22","v":"SA3980000012345678901234","fg":"#334155","al":"left"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":16,"al":"center"},{"c":"B23","v":"رفعت خليل المهدي"},{"c":"C23","v":"فني ومراقب","al":"center"},{"c":"D23","v":"مشرف أعمال كهرباء وصحي"},{"c":"E23","v":6200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F23","v":1550,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G23","v":800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":28,"in":true,"al":"center","nf":"#,##0"},{"c":"I23","v":38.75,"f":"=ROUND((E23/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J23","v":1085,"f":"=ROUND(H23*I23, 2)","al":"center","nf":"#,##0.00"},{"c":"K23","v":9635,"f":"=E23+F23+G23+J23","al":"center","nf":"#,##0.00"},{"c":"L23","v":155,"f":"=ROUND(IF(E23>=10000, (E23+F23)*0.0975, (E23+F23)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M23","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N23","v":155,"f":"=L23+M23","al":"center","nf":"#,##0.00"},{"c":"O23","v":9480,"f":"=K23-N23","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P23","v":"مصرف الإنماء","al":"center"},{"c":"Q23","v":"SA6150000056789012345678","fg":"#334155","al":"left"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":17,"al":"center"},{"c":"B24","v":"محمود صابر النجار"},{"c":"C24","v":"عمالة تشغيل","al":"center"},{"c":"D24","v":"فني فورمان نجارة مسلحة"},{"c":"E24","v":4800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F24","v":1200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G24","v":500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H24","v":42,"in":true,"al":"center","nf":"#,##0"},{"c":"I24","v":30,"f":"=ROUND((E24/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J24","v":1260,"f":"=ROUND(H24*I24, 2)","al":"center","nf":"#,##0.00"},{"c":"K24","v":7760,"f":"=E24+F24+G24+J24","al":"center","nf":"#,##0.00"},{"c":"L24","v":120,"f":"=ROUND(IF(E24>=10000, (E24+F24)*0.0975, (E24+F24)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M24","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N24","v":120,"f":"=L24+M24","al":"center","nf":"#,##0.00"},{"c":"O24","v":7640,"f":"=K24-N24","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P24","v":"البنك الأهلي السعودي","al":"center"},{"c":"Q24","v":"SA8310000090123456789012","fg":"#334155","al":"left"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":18,"al":"center"},{"c":"B25","v":"شعبان فتحي الديب"},{"c":"C25","v":"عمالة تشغيل","al":"center"},{"c":"D25","v":"فني فورمان حدادة مسلحة"},{"c":"E25","v":4800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F25","v":1200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G25","v":500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H25","v":44,"in":true,"al":"center","nf":"#,##0"},{"c":"I25","v":30,"f":"=ROUND((E25/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J25","v":1320,"f":"=ROUND(H25*I25, 2)","al":"center","nf":"#,##0.00"},{"c":"K25","v":7820,"f":"=E25+F25+G25+J25","al":"center","nf":"#,##0.00"},{"c":"L25","v":120,"f":"=ROUND(IF(E25>=10000, (E25+F25)*0.0975, (E25+F25)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M25","v":500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N25","v":620,"f":"=L25+M25","al":"center","nf":"#,##0.00"},{"c":"O25","v":7200,"f":"=K25-N25","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P25","v":"بنك الرياض","al":"center"},{"c":"Q25","v":"SA0520000034567890123456","fg":"#334155","al":"left"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":19,"al":"center"},{"c":"B26","v":"حسن مختار البدري"},{"c":"C26","v":"عمالة تشغيل","al":"center"},{"c":"D26","v":"سائق معدات ثقيلة (مضخة/لودر)"},{"c":"E26","v":4500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F26","v":1125,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G26","v":500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H26","v":38,"in":true,"al":"center","nf":"#,##0"},{"c":"I26","v":28.12,"f":"=ROUND((E26/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J26","v":1068.56,"f":"=ROUND(H26*I26, 2)","al":"center","nf":"#,##0.00"},{"c":"K26","v":7193.56,"f":"=E26+F26+G26+J26","al":"center","nf":"#,##0.00"},{"c":"L26","v":112.5,"f":"=ROUND(IF(E26>=10000, (E26+F26)*0.0975, (E26+F26)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M26","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N26","v":112.5,"f":"=L26+M26","al":"center","nf":"#,##0.00"},{"c":"O26","v":7081.06,"f":"=K26-N26","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P26","v":"مصرف الراجحي","al":"center"},{"c":"Q26","v":"SA2780000078901234567890","fg":"#334155","al":"left"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":20,"al":"center"},{"c":"B27","v":"رمضان عوض الصعيدي"},{"c":"C27","v":"عمالة تشغيل","al":"center"},{"c":"D27","v":"فني لحام وتركيبات معدنية"},{"c":"E27","v":4200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F27","v":1050,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G27","v":500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H27","v":35,"in":true,"al":"center","nf":"#,##0"},{"c":"I27","v":26.25,"f":"=ROUND((E27/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J27","v":918.75,"f":"=ROUND(H27*I27, 2)","al":"center","nf":"#,##0.00"},{"c":"K27","v":6668.75,"f":"=E27+F27+G27+J27","al":"center","nf":"#,##0.00"},{"c":"L27","v":105,"f":"=ROUND(IF(E27>=10000, (E27+F27)*0.0975, (E27+F27)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M27","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N27","v":105,"f":"=L27+M27","al":"center","nf":"#,##0.00"},{"c":"O27","v":6563.75,"f":"=K27-N27","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P27","v":"مصرف الإنماء","al":"center"},{"c":"Q27","v":"SA4950000012345678901234","fg":"#334155","al":"left"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":21,"al":"center"},{"c":"B28","v":"عطية سعيد البرعي"},{"c":"C28","v":"عمالة تشغيل","al":"center"},{"c":"D28","v":"فني كهربائي تمديدات موقع"},{"c":"E28","v":4000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F28","v":1000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G28","v":500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H28","v":40,"in":true,"al":"center","nf":"#,##0"},{"c":"I28","v":25,"f":"=ROUND((E28/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J28","v":1000,"f":"=ROUND(H28*I28, 2)","al":"center","nf":"#,##0.00"},{"c":"K28","v":6500,"f":"=E28+F28+G28+J28","al":"center","nf":"#,##0.00"},{"c":"L28","v":100,"f":"=ROUND(IF(E28>=10000, (E28+F28)*0.0975, (E28+F28)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M28","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N28","v":100,"f":"=L28+M28","al":"center","nf":"#,##0.00"},{"c":"O28","v":6400,"f":"=K28-N28","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P28","v":"البنك الأهلي السعودي","al":"center"},{"c":"Q28","v":"SA7110000056789012345678","fg":"#334155","al":"left"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":22,"al":"center"},{"c":"B29","v":"خالد سلامة القصير"},{"c":"C29","v":"عمالة تشغيل","al":"center"},{"c":"D29","v":"فني سباكة وصرف صحي موقع"},{"c":"E29","v":4000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F29","v":1000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G29","v":500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H29","v":36,"in":true,"al":"center","nf":"#,##0"},{"c":"I29","v":25,"f":"=ROUND((E29/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J29","v":900,"f":"=ROUND(H29*I29, 2)","al":"center","nf":"#,##0.00"},{"c":"K29","v":6400,"f":"=E29+F29+G29+J29","al":"center","nf":"#,##0.00"},{"c":"L29","v":100,"f":"=ROUND(IF(E29>=10000, (E29+F29)*0.0975, (E29+F29)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M29","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N29","v":100,"f":"=L29+M29","al":"center","nf":"#,##0.00"},{"c":"O29","v":6300,"f":"=K29-N29","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P29","v":"مصرف الراجحي","al":"center"},{"c":"Q29","v":"SA9380000090123456789012","fg":"#334155","al":"left"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":23,"al":"center"},{"c":"B30","v":"سعد عبد التواب غريب"},{"c":"C30","v":"عمالة تشغيل","al":"center"},{"c":"D30","v":"عامل حفر ومساعد نجار"},{"c":"E30","v":2600,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F30","v":650,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G30","v":400,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H30","v":46,"in":true,"al":"center","nf":"#,##0"},{"c":"I30","v":16.25,"f":"=ROUND((E30/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J30","v":747.5,"f":"=ROUND(H30*I30, 2)","al":"center","nf":"#,##0.00"},{"c":"K30","v":4397.5,"f":"=E30+F30+G30+J30","al":"center","nf":"#,##0.00"},{"c":"L30","v":65,"f":"=ROUND(IF(E30>=10000, (E30+F30)*0.0975, (E30+F30)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M30","v":500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N30","v":565,"f":"=L30+M30","al":"center","nf":"#,##0.00"},{"c":"O30","v":3832.5,"f":"=K30-N30","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P30","v":"بنك البلاد","al":"center"},{"c":"Q30","v":"SA1540000034567890123456","fg":"#334155","al":"left"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":24,"al":"center"},{"c":"B31","v":"عاشور بيومي الصالحي"},{"c":"C31","v":"عمالة تشغيل","al":"center"},{"c":"D31","v":"عامل صب خرسانات ومساعد حداد"},{"c":"E31","v":2600,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F31","v":650,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G31","v":400,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H31","v":48,"in":true,"al":"center","nf":"#,##0"},{"c":"I31","v":16.25,"f":"=ROUND((E31/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J31","v":780,"f":"=ROUND(H31*I31, 2)","al":"center","nf":"#,##0.00"},{"c":"K31","v":4430,"f":"=E31+F31+G31+J31","al":"center","nf":"#,##0.00"},{"c":"L31","v":65,"f":"=ROUND(IF(E31>=10000, (E31+F31)*0.0975, (E31+F31)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M31","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N31","v":65,"f":"=L31+M31","al":"center","nf":"#,##0.00"},{"c":"O31","v":4365,"f":"=K31-N31","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P31","v":"بنك الجزيرة","al":"center"},{"c":"Q31","v":"SA3760000078901234567890","fg":"#334155","al":"left"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":25,"al":"center"},{"c":"B32","v":"فايز مرزوق الهواري"},{"c":"C32","v":"عمالة تشغيل","al":"center"},{"c":"D32","v":"عامل نظافة موقع وتشغيل"},{"c":"E32","v":2400,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F32","v":600,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G32","v":400,"in":true,"al":"center","nf":"#,##0.00"},{"c":"H32","v":40,"in":true,"al":"center","nf":"#,##0"},{"c":"I32","v":15,"f":"=ROUND((E32/(30*8))*1.5, 2)","al":"center","nf":"#,##0.00"},{"c":"J32","v":600,"f":"=ROUND(H32*I32, 2)","al":"center","nf":"#,##0.00"},{"c":"K32","v":4000,"f":"=E32+F32+G32+J32","al":"center","nf":"#,##0.00"},{"c":"L32","v":60,"f":"=ROUND(IF(E32>=10000, (E32+F32)*0.0975, (E32+F32)*0.02), 2)","al":"center","nf":"#,##0.00"},{"c":"M32","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"N32","v":60,"f":"=L32+M32","al":"center","nf":"#,##0.00"},{"c":"O32","v":3940,"f":"=K32-N32","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"P32","v":"مصرف الراجحي","al":"center"},{"c":"Q32","v":"SA5980000012345678901234","fg":"#334155","al":"left"}]},{"r":33,"h":42.0,"cells":[{"c":"A33","v":"—","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B33","v":"الإجمالي الكلي للمسير الشهري","bg":"#312E81","fg":"#FFFFFF","b":true},{"c":"C33","v":"","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D33","v":"","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E33","v":230100,"f":"=SUM(E8:E32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F33","v":57525,"f":"=SUM(F8:F32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G33","v":24900,"f":"=SUM(G8:G32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H33","v":608,"f":"=SUM(H8:H32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"I33","v":"—","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J33","v":23064.29,"f":"=SUM(J8:J32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K33","v":335589.29,"f":"=SUM(K8:K32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L33","v":21397.8,"f":"=SUM(L8:L32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"M33","v":1500,"f":"=SUM(M8:M32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"N33","v":22897.8,"f":"=SUM(N8:N32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"O33","v":312691.49,"f":"=SUM(O8:O32)","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"P33","v":"","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q33","v":"","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"إعدادات نظام العمل والبدلات","maxRow":13,"maxCol":5,"colWidths":[36.0,18.0,18.0,26.0,44.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"ثوابت واشتراطات احتساب الرواتب والعمل الإضافي وفق نظام العمل السعودي والمصري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: المعاملات والنسب أدناه مطابقة للمادة 107 من نظام العمل السعودي ولائحة حماية الأجور التأمينات الاجتماعية GOSI","bg":"#334155","fg":"#E2E8F0","al":"center","cs":5},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"1. ثوابت ساعات العمل واحتساب أجر الساعة الإضافية","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"البند القانوني / المعامل","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"القيمة الافتراضية","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"السند النظامي","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"ملاحظات التطبيق الميداني","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"عدد ساعات العمل الرسمية اليومية"},{"c":"B6","v":8,"in":true,"al":"center","nf":"#,##0"},{"c":"C6","v":"ساعات / يوم","al":"center"},{"c":"D6","v":"المادة 98 نظام العمل","al":"center"},{"c":"E6","v":"تخفض في رمضان إلى 6 ساعات للمسلمين"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"عدد أيام العمل المعتمدة شهرياً لحساب الأجر"},{"c":"B7","v":30,"in":true,"al":"center","nf":"#,##0"},{"c":"C7","v":"يوم / شهر","al":"center"},{"c":"D7","v":"المادة 96 نظام العمل","al":"center"},{"c":"E7","v":"تقسم الرواتب الشهرية على 30 يوماً"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"إجمالي ساعات العمل المعيارية شهرياً"},{"c":"B8","v":240,"in":true,"al":"center","nf":"#,##0"},{"c":"C8","v":"ساعة / شهر","al":"center"},{"c":"D8","v":"30 يوم × 8 ساعات","al":"center"},{"c":"E8","v":"أساس احتساب أجر الساعة العادية"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"معامل أجر الساعة الإضافية (الأيام العادية)"},{"c":"B9","v":1.5,"in":true,"al":"center","nf":"0.00"},{"c":"C9","v":"أجر الساعة الأساسي + 50%","al":"center"},{"c":"D9","v":"المادة 107 نظام العمل","al":"center"},{"c":"E9","v":"أجر الساعة كاملاً مضافاً إليه 50% من الأجر الأساسي"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"معامل أجر ساعات أيام العطلات والأعياد"},{"c":"B10","v":2,"in":true,"al":"center","nf":"0.00"},{"c":"C10","v":"أجر الساعة الأساسي + 100%","al":"center"},{"c":"D10","v":"المادة 107 فقرة 2","al":"center"},{"c":"E10","v":"تحتسب بساعتين عمل كاملتين"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"الحد الأقصى لساعات العمل الإضافي سنوياً"},{"c":"B11","v":720,"in":true,"al":"center","nf":"#,##0"},{"c":"C11","v":"ساعة / سنة","al":"center"},{"c":"D11","v":"اللائحة التنفيذية لنظام العمل","al":"center"},{"c":"E11","v":"تتطلب موافقة كتابية وسجل إضافي موقع"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"نسبة التأمينات الاجتماعية (سعوديون - فرع المعاشات)"},{"c":"B12","v":0.0975,"in":true,"al":"center","nf":"0.00%"},{"c":"C12","v":"9.75% حصة الموظف","al":"center"},{"c":"D12","v":"نظام التأمينات الاجتماعية GOSI","al":"center"},{"c":"E12","v":"تخصم من (الأساسي + بدل السكن)"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"نسبة الأخطار المهنية (غير السعوديين)"},{"c":"B13","v":0.02,"in":true,"al":"center","nf":"0.00%"},{"c":"C13","v":"2% يتحملها صاحب العمل","al":"center"},{"c":"D13","v":"فرع الأخطار المهنية GOSI","al":"center"},{"c":"E13","v":"حماية العمالة ضد إصابات العمل الميدانية"}]}]}]}