{"slug":"end-of-service-gratuity-eosb-and-final-settlement-calculator-sheet","sheets":[{"name":"إعدادات_النظام_وملخص_التصفية","maxRow":22,"maxCol":7,"colWidths":[8.0,58.0,18.0,16.0,18.0,20.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حساب مكافأة نهاية الخدمة (EOSB) ومستحقات التصفية النهائية ورصيد الإجازات (BOQ-HRM-140)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"الخلايا بالخط الأزرق والخلفية الصفراء هي مدخلات ديناميكية (معاملات المواد 84 و 85 و 87 وأيام الشهر) وتُحدث الجداول تلقائياً","bg":"#F8FAFC","fg":"#334155","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: الثوابت النظامية لحساب مكافأة نهاية الخدمة وبدل الإجازات (Labor Law Articles 84, 85, 87 & 111)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":41.0,"cells":[{"c":"A4","v":"م","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"البند النظامي / شريحة احتساب مكافأة نهاية الخدمة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القيمة النظامية","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المادة النظامية","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"شرط الاستحقاق","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ملاحظات التطبيق العملي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"معدل المكافأة عن كل سنة من السنوات الخمس الأولى (First 5 Years Rate)"},{"c":"C5","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":"راتب شهر/سنة","al":"center"},{"c":"E5","v":"المادة 84","al":"center"},{"c":"F5","v":"من السنة 1 إلى 5","al":"center"},{"c":"G5","v":"يعادل أجر 15 يوماً عن كل سنة خدمة"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"معدل المكافأة عن كل سنة تزيد عن السنوات الخمس الأولى (Above 5 Years Rate)","bg":"#F8FAFC"},{"c":"C6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":"راتب شهر/سنة","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"المادة 84","bg":"#F8FAFC","al":"center"},{"c":"F6","v":"ما زاد عن 5 سنوات","bg":"#F8FAFC","al":"center"},{"c":"G6","v":"يعادل أجر 30 يوماً عن كل سنة إضافية","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"نسبة استحقاق المستقيل لخدمة أقل من سنتين (Resignation < 2 Years)"},{"c":"C7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D7","v":"نسبة مئوية","al":"center"},{"c":"E7","v":"المادة 85","al":"center"},{"c":"F7","v":"خدمة < 2.0 سنة","al":"center"},{"c":"G7","v":"لا يستحق مكافأة نهاية خدمة عند الاستقالة"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"نسبة استحقاق المستقيل لخدمة من سنتين إلى أقل من 5 سنوات (2 to < 5 Yrs)","bg":"#F8FAFC"},{"c":"C8","v":0.3333,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D8","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"المادة 85","bg":"#F8FAFC","al":"center"},{"c":"F8","v":"2.0 ≤ خدمة < 5.0","bg":"#F8FAFC","al":"center"},{"c":"G8","v":"يستحق ثلث (1/3) المكافأة الكاملة","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"نسبة استحقاق المستقيل لخدمة من 5 سنوات إلى أقل من 10 سنوات (5 to < 10 Yrs)"},{"c":"C9","v":0.6667,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D9","v":"نسبة مئوية","al":"center"},{"c":"E9","v":"المادة 85","al":"center"},{"c":"F9","v":"5.0 ≤ خدمة < 10.0","al":"center"},{"c":"G9","v":"يستحق ثلثي (2/3) المكافأة الكاملة"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"نسبة استحقاق المستقيل لخدمة 10 سنوات فأكثر أو انتهاء العقد (≥ 10 Yrs)","bg":"#F8FAFC"},{"c":"C10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"D10","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"المادة 84 / 85 / 87","bg":"#F8FAFC","al":"center"},{"c":"F10","v":"خدمة ≥ 10 أو انتهاء عقد","bg":"#F8FAFC","al":"center"},{"c":"G10","v":"يستحق كامل (100%) المكافأة النظامية","bg":"#F8FAFC"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"عدد أيام الشهر المعيارية لحساب أجر اليوم وبدل الإجازة (Days per Month)"},{"c":"C11","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":"يوماً/شهر","al":"center"},{"c":"E11","v":"المادة 111","al":"center"},{"c":"F11","v":"وعاء الأجر اليومي","al":"center"},{"c":"G11","v":"أجر اليوم = الأجر الفعلي الشامل ÷ 30"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"معامل احتساب ساعة العمل الإضافي الأوفر تايم (Overtime Hour Multiplier)","bg":"#F8FAFC"},{"c":"C12","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":"معامل ساعة","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"المادة 107","bg":"#F8FAFC","al":"center"},{"c":"F12","v":"أجر الساعة × 1.50","bg":"#F8FAFC","al":"center"},{"c":"G12","v":"أجر الساعة الأساسي مضافاً إليه 50%","bg":"#F8FAFC"}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""}]},{"r":14,"h":39.0,"cells":[{"c":"A14","v":"ثانياً: الملخص المالي والمحاسبي لمستحقات التصفية النهائية ومخصص نهاية الخدمة (EOSB & Settlement Summary)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":41.0,"cells":[{"c":"A15","v":"م","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"بيان البند المالي في سجل التصفية النهائية للموظفين","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C15","v":"المبلغ الإجمالي (ر.س)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D15","v":"الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E15","v":"المرجع المحاسبي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F15","v":"حالة المراجعة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G15","v":"التوجيه المحاسبي والنظامي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"إجمالي الأجور الشهرية الشاملة الخاضعة لحساب نهاية الخدمة (12 موظفاً)","bg":"#F8FAFC"},{"c":"C16","v":128150,"f":"=سجل_حساب_مكافأة_نهاية_الخدمة!G17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":"ر.س / شهرياً","bg":"#F8FAFC","al":"center"},{"c":"E16","v":"مسير الرواتب","bg":"#F8FAFC","al":"center"},{"c":"F16","v":"وعاء الاحتساب","bg":"#F8FAFC","al":"center"},{"c":"G16","v":"يشمل الأساسي + بدل السكن + بدل المواصلات","bg":"#F8FAFC"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":2,"al":"center"},{"c":"B17","v":"إجمالي مكافأة نهاية الخدمة الكاملة قبل معامل الاستقالة (Gross EOSB)"},{"c":"C17","v":528686.5,"f":"=سجل_حساب_مكافأة_نهاية_الخدمة!K17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":"ر.س","al":"center"},{"c":"E17","v":"معيار IAS 19","al":"center"},{"c":"F17","v":"مخصص الدفاتر","al":"center"},{"c":"G17","v":"إجمالي شريحة أول 5 سنوات + ما بعد 5 سنوات"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":3,"bg":"#DBEAFE","b":true,"al":"center"},{"c":"B18","v":"صافي مكافأة نهاية الخدمة المستحقة بعد تطبيق معامل السبب (Net EOSB)","bg":"#DBEAFE","b":true},{"c":"C18","v":479020.39,"f":"=سجل_حساب_مكافأة_نهاية_الخدمة!M17","bg":"#DBEAFE","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":"ر.س","bg":"#DBEAFE","b":true,"al":"center"},{"c":"E18","v":"المادة 84 و 85","bg":"#DBEAFE","b":true,"al":"center"},{"c":"F18","v":"مستحق نظامي","bg":"#DBEAFE","b":true,"al":"center"},{"c":"G18","v":"بعد خصم فروق حالات الاستقالة المبكرة","bg":"#DBEAFE","b":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":4,"al":"center"},{"c":"B19","v":"إجمالي بدل رصيد الإجازات السنوية والرواتب المتبقية والأوفر تايم"},{"c":"C19","v":164950,"f":"=سجل_حساب_مكافأة_نهاية_الخدمة!N17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":"ر.س","al":"center"},{"c":"E19","v":"المادة 107 و 111","al":"center"},{"c":"F19","v":"مستحقات إضافية","al":"center"},{"c":"G19","v":"تعويض الإجازات غير المستنفدة وأيام العمل"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"إجمالي استقطاعات السلف الشخصية والعهد غير المسواة (Total Deductions)","bg":"#F8FAFC"},{"c":"C20","v":31500,"f":"=سجل_حساب_مكافأة_نهاية_الخدمة!O17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"E20","v":"حساب ذمم العاملين","bg":"#F8FAFC","al":"center"},{"c":"F20","v":"يُخصم من المخالصة","bg":"#F8FAFC","al":"center"},{"c":"G20","v":"إقفال رصيد السلف والعهد النقدية للموظفين","bg":"#F8FAFC"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":6,"bg":"#DBEAFE","b":true,"al":"center"},{"c":"B21","v":"صافي المبالغ المستحقة للصرف في المخالصات النهائية الجماعية (Net Payable)","bg":"#DBEAFE","b":true},{"c":"C21","v":612470.39,"f":"=سجل_حساب_مكافأة_نهاية_الخدمة!P17","bg":"#DBEAFE","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":"ر.س","bg":"#DBEAFE","b":true,"al":"center"},{"c":"E21","v":"حماية الأجور WPS","bg":"#DBEAFE","b":true,"al":"center"},{"c":"F21","v":"جاهز للتحويل","bg":"#DBEAFE","b":true,"al":"center"},{"c":"G21","v":"إجمالي صافي الشيكات والحوالات البنكية للموظفين","bg":"#DBEAFE","b":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":7,"bg":"#F8FAFC","al":"center"},{"c":"B22","v":"صافي كشف التصفية الفردي المعروض في الورقة الثالثة (Individual Case)","bg":"#F8FAFC"},{"c":"C22","v":137256.25,"f":"=حاسبة_التصفية_النهائية_فردي!G21","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":"ر.س","bg":"#F8FAFC","al":"center"},{"c":"E22","v":"مخالصة فردية","bg":"#F8FAFC","al":"center"},{"c":"F22","v":"نموذج طباعي","bg":"#F8FAFC","al":"center"},{"c":"G22","v":"خاص بالموظف المختار في ورقة التصفية الفردية","bg":"#F8FAFC"}]}]},{"name":"سجل_حساب_مكافأة_نهاية_الخدمة","maxRow":17,"maxCol":16,"colWidths":[6.0,34.0,18.0,12.0,13.0,11.0,13.0,11.0,13.0,13.0,13.0,11.0,14.0,13.0,12.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل حساب مكافأة نهاية الخدمة ومستحقات التصفية النهائية لكوادر المشروع (Multi-Employee EOSB Register)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":16},{"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":56.0,"cells":[{"c":"A2","v":"يحسب هذا السجل تلقائياً شريحة أول 5 سنوات وما زاد عنها ونسبة الاستحقاق (100% انتهاء عقد / نسب الاستقالة) وصافي المخالصة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":16},{"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":39.0,"cells":[{"c":"A3","v":"جدول حساب مكافأة نهاية الخدمة والتصفية النهائية للمهندسين والموظفين والعمالة (Articles 84, 85 & 87)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":16},{"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":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم الموظف / المهندس","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المسمى الوظيفي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الراتب الأساسي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"بدل السكن","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"بدل النقل","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الأجر الشامل للمكافأة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"مدة الخدمة (سنة)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"مكافأة أول 5 سنوات","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"مكافأة ما بعد 5 سنوات","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"إجمالي المكافأة الكاملة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"نسبة الاستحقاق %","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"صافي مكافأة نهاية الخدمة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"بدل إجازات وراتب متبقٍ","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"خصم السلف والعهد","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"صافي المستحق للصرف","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"م. طارق بن عبد الرحمن المنصور"},{"c":"C5","v":"مدير مشروع (انتهاء عقد)"},{"c":"D5","v":16000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":4000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":21500,"f":"=SUM(D5:F5)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":7.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":53750,"f":"=ROUND(MIN(H5,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G5,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":53750,"f":"=ROUND(MAX(0,H5-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G5,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":107500,"f":"=ROUND(I5+J5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"M5","v":107500,"f":"=ROUND(K5*L5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N5","v":35791.67,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O5","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P5","v":136791.67,"f":"=ROUND(M5+N5-O5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"م. أحمد بن خالد الشافعي","bg":"#F8FAFC"},{"c":"C6","v":"مدير مكتب فني (استقالة >=10س)","bg":"#F8FAFC"},{"c":"D6","v":12000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":3000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":16200,"f":"=SUM(D6:F6)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":10.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":40500,"f":"=ROUND(MIN(H6,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":89100,"f":"=ROUND(MAX(0,H6-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":129600,"f":"=ROUND(I6+J6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"M6","v":129600,"f":"=ROUND(K6*L6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N6","v":21600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O6","v":3000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P6","v":148200,"f":"=ROUND(M6+N6-O6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"م. فهد بن سلطان الدوسري"},{"c":"C7","v":"مهندس موقع مدني (استقالة 6.5س)"},{"c":"D7","v":9000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":2250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":12150,"f":"=SUM(D7:F7)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":30375,"f":"=ROUND(MIN(H7,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G7,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":18225,"f":"=ROUND(MAX(0,H7-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G7,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":48600,"f":"=ROUND(I7+J7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":0.6667,"f":"=إعدادات_النظام_وملخص_التصفية!C9","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"M7","v":32401.62,"f":"=ROUND(K7*L7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N7","v":14580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O7","v":2500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P7","v":44481.62,"f":"=ROUND(M7+N7-O7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"م. حسام الدين محمود خليل","bg":"#F8FAFC"},{"c":"C8","v":"مهندس كهروميكانيك (انتهاء عقد)","bg":"#F8FAFC"},{"c":"D8","v":9500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":2375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":12825,"f":"=SUM(D8:F8)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":26932.5,"f":"=ROUND(MIN(H8,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0,"f":"=ROUND(MAX(0,H8-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":26932.5,"f":"=ROUND(I8+J8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"M8","v":26932.5,"f":"=ROUND(K8*L8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N8","v":15390,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O8","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P8","v":40322.5,"f":"=ROUND(M8+N8-O8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"أ. ماجد بن صالح القحطاني"},{"c":"C9","v":"محاسب موقع أول (استقالة 3.5س)"},{"c":"D9","v":7500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":1875,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":10125,"f":"=SUM(D9:F9)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":17718.75,"f":"=ROUND(MIN(H9,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G9,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=ROUND(MAX(0,H9-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G9,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":17718.75,"f":"=ROUND(I9+J9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0.3333,"f":"=إعدادات_النظام_وملخص_التصفية!C8","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"M9","v":5905.66,"f":"=ROUND(K9*L9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":11475,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O9","v":4000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P9","v":13380.66,"f":"=ROUND(M9+N9-O9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"م. ياسر بن محمد العتيبي","bg":"#F8FAFC"},{"c":"C10","v":"مهندس ضبط جودة (انتهاء عقد)","bg":"#F8FAFC"},{"c":"D10","v":8800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":880,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":11880,"f":"=SUM(D10:F10)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":5.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":29700,"f":"=ROUND(MIN(H10,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":9504,"f":"=ROUND(MAX(0,H10-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":39204,"f":"=ROUND(I10+J10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"M10","v":39204,"f":"=ROUND(K10*L10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":14256,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O10","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P10","v":51960,"f":"=ROUND(M10+N10-O10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"فني/ سعيد بن علي الغامدي"},{"c":"C11","v":"مساح عام موقع (استقالة 8.0س)"},{"c":"D11","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":1625,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":8775,"f":"=SUM(D11:F11)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":21937.5,"f":"=ROUND(MIN(H11,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G11,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":26325,"f":"=ROUND(MAX(0,H11-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G11,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":48262.5,"f":"=ROUND(I11+J11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0.6667,"f":"=إعدادات_النظام_وملخص_التصفية!C9","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"M11","v":32176.61,"f":"=ROUND(K11*L11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":10530,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O11","v":3500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P11","v":39206.61,"f":"=ROUND(M11+N11-O11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مراقب/ عادل بن حسن السيد","bg":"#F8FAFC"},{"c":"C12","v":"مراقب عام تشطيبات (انتهاء عقد)","bg":"#F8FAFC"},{"c":"D12","v":6000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":8100,"f":"=SUM(D12:F12)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":20250,"f":"=ROUND(MIN(H12,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":32400,"f":"=ROUND(MAX(0,H12-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":52650,"f":"=ROUND(I12+J12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"M12","v":52650,"f":"=ROUND(K12*L12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":11340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O12","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P12","v":61990,"f":"=ROUND(M12+N12-O12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"أ. وليد بن عبد الله الحربي"},{"c":"C13","v":"أمين مخازن الموقع (مادة 87)"},{"c":"D13","v":5200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":1300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":7020,"f":"=SUM(D13:F13)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":15795,"f":"=ROUND(MIN(H13,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G13,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=ROUND(MAX(0,H13-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G13,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":15795,"f":"=ROUND(I13+J13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"M13","v":15795,"f":"=ROUND(K13*L13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N13","v":8424,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O13","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P13","v":22719,"f":"=ROUND(M13+N13-O13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"فني/ كريم بن مصطفى ابراهيم","bg":"#F8FAFC"},{"c":"C14","v":"مشرف سلامة HSE (استقالة 1.5س)","bg":"#F8FAFC"},{"c":"D14","v":5500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":1375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":7425,"f":"=SUM(D14:F14)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":5568.75,"f":"=ROUND(MIN(H14,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G14,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=ROUND(MAX(0,H14-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G14,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":5568.75,"f":"=ROUND(I14+J14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0,"f":"=إعدادات_النظام_وملخص_التصفية!C7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.00%"},{"c":"M14","v":0,"f":"=ROUND(K14*L14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":6682.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O14","v":1000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P14","v":5682.5,"f":"=ROUND(M14+N14-O14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"b":true,"al":"center"},{"c":"B15","v":"معلم/ رضوان بن سالم النجار"},{"c":"C15","v":"مشرف نجارة وحدادة (انتهاء عقد)"},{"c":"D15","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":6480,"f":"=SUM(D15:F15)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":16200,"f":"=ROUND(MIN(H15,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G15,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":6480,"f":"=ROUND(MAX(0,H15-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G15,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":22680,"f":"=ROUND(I15+J15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"M15","v":22680,"f":"=ROUND(K15*L15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":8424,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O15","v":2500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P15","v":28604,"f":"=ROUND(M15+N15-O15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":12,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"سائق/ بشير بن عمر الفاروق","bg":"#F8FAFC"},{"c":"C16","v":"سائق معدة ثقيلة (انتهاء عقد)","bg":"#F8FAFC"},{"c":"D16","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":1050,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":5670,"f":"=SUM(D16:F16)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":14175,"f":"=ROUND(MIN(H16,5)*إعدادات_النظام_وملخص_التصفية!$C$5*G16,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=ROUND(MAX(0,H16-5)*إعدادات_النظام_وملخص_التصفية!$C$6*G16,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":14175,"f":"=ROUND(I16+J16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"M16","v":14175,"f":"=ROUND(K16*L16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N16","v":6456.83,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O16","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P16","v":19131.83,"f":"=ROUND(M16+N16-O16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"إجمالي مسير مكافآت نهاية الخدمة ومستحقات التصفية النهائية","bg":"#DBEAFE","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D17","v":95000,"f":"=SUM(D5:D16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":23750,"f":"=SUM(E5:E16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":9400,"f":"=SUM(F5:F16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":128150,"f":"=SUM(G5:G16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":6,"f":"=AVERAGE(H5:H16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":292902.5,"f":"=SUM(I5:I16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":235784,"f":"=SUM(J5:J16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":528686.5,"f":"=SUM(K5:K16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":0.805558,"f":"=AVERAGE(L5:L16)","bg":"#DBEAFE","b":true,"al":"center","nf":"0.00%"},{"c":"M17","v":479020.39,"f":"=SUM(M5:M16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N17","v":164950,"f":"=SUM(N5:N16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O17","v":31500,"f":"=SUM(O5:O16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P17","v":612470.39,"f":"=SUM(P5:P16)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"حاسبة_التصفية_النهائية_فردي","maxRow":21,"maxCol":7,"colWidths":[8.0,52.0,16.0,13.0,13.0,13.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج كشف التصفية النهائية والمخالصة الفردية للموظف (Individual Employee Final Settlement Form)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"كشف تفصيلي مهيأ للطباعة لحساب مستحقات واستقطاعات موظف واحد (مرتبط بالموظف رقم 1 أو قابل للتعديل المباشر)","bg":"#F8FAFC","fg":"#334155","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: البيانات الأساسية للموظف ووعاء الأجر الشامل ومدة الخدمة (Employee Profile & Wage Base)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان عنصر التصفية النهائية / المستحق أو الاستقطاع","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية / المدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الفئة / الأجر المرجعي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"معامل الحساب","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"القيمة المحسوبة (ر.س)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"الأجر الشهري الإجمالي الخاضع لحساب نهاية الخدمة (الأساسي + السكن + النقل)"},{"c":"C5","v":"ريال/شهر","al":"center"},{"c":"D5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":21500,"f":"=سجل_حساب_مكافأة_نهاية_الخدمة!G5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":21500,"f":"=ROUND(D5*E5*F5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":37.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"مكافأة نهاية الخدمة عن السنوات الخمس الأولى (5 سنوات × نصف شهر)","bg":"#F8FAFC"},{"c":"C6","v":"سنة خدمة","bg":"#F8FAFC","al":"center"},{"c":"D6","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":21500,"f":"=G5","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0.5,"f":"=إعدادات_النظام_وملخص_التصفية!C5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":53750,"f":"=ROUND(D6*E6*F6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":37.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"مكافأة نهاية الخدمة عما زاد عن 5 سنوات (2.50 سنة × شهر كامل)"},{"c":"C7","v":"سنة خدمة","al":"center"},{"c":"D7","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":21500,"f":"=G5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":1,"f":"=إعدادات_النظام_وملخص_التصفية!C6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":53750,"f":"=ROUND(D7*E7*F7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"راتب أيام العمل الفعلية في الشهر الأخير قبل إخلاء الطرف (18 يوم عمل)","bg":"#F8FAFC"},{"c":"C8","v":"يوم عمل","bg":"#F8FAFC","al":"center"},{"c":"D8","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":716.666667,"f":"=G5/إعدادات_النظام_وملخص_التصفية!C11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":12900,"f":"=ROUND(D8*E8*F8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"المقابل النقدي لرصيد الإجازات السنوية غير المستنفدة (24 يوماً × أجر اليوم)"},{"c":"C9","v":"يوم إجازة","al":"center"},{"c":"D9","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":716.666667,"f":"=G5/إعدادات_النظام_وملخص_التصفية!C11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":17200,"f":"=ROUND(D9*E9*F9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"بدل ساعات العمل الإضافي (الأوفر تايم) المستحقة غير المصروفة (22 ساعة)","bg":"#F8FAFC"},{"c":"C10","v":"ساعة إضافية","bg":"#F8FAFC","al":"center"},{"c":"D10","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":134.375,"f":"=(G5/240)*إعدادات_النظام_وملخص_التصفية!C12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":2956.25,"f":"=ROUND(D10*E10*F10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"بدل تذكرة سفر العودة النهائية للموظف وعائلته (وفق العقد والمادة 40)"},{"c":"C11","v":"تذكرة سفر","al":"center"},{"c":"D11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":3200,"f":"=ROUND(D11*E11*F11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"إجمالي المستحقات المالية للموظف قبل الاستقطاعات (Total Gross Entitlements = Sum of Rows 2 to 7)","bg":"#E2E8F0","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":143756.25,"f":"=SUM(G6:G11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""}]},{"r":14,"h":39.0,"cells":[{"c":"A14","v":"ثانياً: الاستقطاعات والذمم المالية وصافي المبلغ المستحق للصرف في المخالصة النهائية","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":8,"al":"center"},{"c":"B15","v":"رصيد السلف الشخصية المتبقية بذمة الموظف لدى صندوق الشركة"},{"c":"C15","v":"سلفة شخصية","al":"center"},{"c":"D15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":4500,"f":"=ROUND(D15*E15*F15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":9,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"تسوية رصيد عهدة نقدية فرعية غير مغلقة بالموقع (Petty Cash Balance)","bg":"#F8FAFC"},{"c":"C16","v":"عهدة موقع","bg":"#F8FAFC","al":"center"},{"c":"D16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":2000,"f":"=ROUND(D16*E16*F16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":10,"al":"center"},{"c":"B17","v":"استقطاعات غياب بدون عذر أو تلفيات عهدة عينية (إن وجدت)"},{"c":"C17","v":"استقطاع إداري","al":"center"},{"c":"D17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"f":"=ROUND(D17*E17*F17,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":11,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"حصة الموظف في التأمينات الاجتماعية عن أيام عمل الشهر الأخير","bg":"#F8FAFC"},{"c":"C18","v":"تأمينات شهر أخير","bg":"#F8FAFC","al":"center"},{"c":"D18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0,"f":"=ROUND(D18*E18*F18,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":39.0,"cells":[{"c":"A19","v":"إجمالي الاستقطاعات والذمم المالية المخصومة من المستحقات (Total Deductions)","bg":"#E2E8F0","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G19","v":6500,"f":"=SUM(G15:G18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"معامل استحقاق مكافأة نهاية الخدمة حسب سبب انتهاء العلاقة العمالية (100% انتهاء عقد)","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F20","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"G20","v":107500,"f":"=ROUND((G6+G7)*F20,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":44.0,"cells":[{"c":"A21","v":"صافي المستحق النهائي للصرف للموظف بموجب المخالصة النهائية (Net Final Settlement Payable)","bg":"#DBEAFE","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G21","v":137256.25,"f":"=ROUND(G20+SUM(G8:G11)-G19,2)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"جدول_المواد_84_85_وفحص_HR","maxRow":23,"maxCol":8,"colWidths":[7.0,48.0,14.0,15.0,13.0,13.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول مقارنة استحقاق نهاية الخدمة (المادة 84 مقابل المادة 85) وقائمة تدقيق إخلاء الطرف (HR Checklist)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"مرجع سريع لقيمة مكافأة نهاية الخدمة لراتب مرجعي (10,000 ر.س) عبر سنوات الخدمة + سجل تدقيق إخلاء الطرف والمخالصة","bg":"#F8FAFC","fg":"#334155","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: جدول مقارنة مكافأة نهاية الخدمة عند انتهاء العقد (المادة 84) مقابل الاستقالة (المادة 85)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"شريحة مدة خدمة الموظف وتوصيفها النظامي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"عدد السنوات","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الراتب المرجعي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"مكافأة انتهاء العقد (84)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الاستقالة (85)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"مكافأة الاستقالة (85)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الفرق المالي للمستقيل","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"خدمة سنة ونصف (أقل من سنتين — لا يستحق عند الاستقالة)"},{"c":"C5","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":7500,"f":"=ROUND((MIN(C5,5)*0.5+MAX(0,C5-5)*1)*D5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"G5","v":0,"f":"=ROUND(E5*F5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":7500,"f":"=ROUND(E5-G5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"خدمة 3 سنوات (الشريحة الأولى للاستقالة: يستحق الثلث 1/3)","bg":"#F8FAFC"},{"c":"C6","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":15000,"f":"=ROUND((MIN(C6,5)*0.5+MAX(0,C6-5)*1)*D6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0.3333,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"G6","v":4999.5,"f":"=ROUND(E6*F6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":10000.5,"f":"=ROUND(E6-G6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"خدمة 5 سنوات كاملة (نهاية شريحة النصف راتب عن كل سنة)"},{"c":"C7","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":25000,"f":"=ROUND((MIN(C7,5)*0.5+MAX(0,C7-5)*1)*D7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0.6667,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"G7","v":16667.5,"f":"=ROUND(E7*F7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":8332.5,"f":"=ROUND(E7-G7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"خدمة 7 سنوات (5 سنوات × نصف راتب + سنتان × راتب كامل — يستحق الثلثين)","bg":"#F8FAFC"},{"c":"C8","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":45000,"f":"=ROUND((MIN(C8,5)*0.5+MAX(0,C8-5)*1)*D8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0.6667,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"G8","v":30001.5,"f":"=ROUND(E8*F8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":14998.5,"f":"=ROUND(E8-G8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"خدمة 10 سنوات فأكثر (يستحق المكافأة الكاملة 100% حتى عند الاستقالة)"},{"c":"C9","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":75000,"f":"=ROUND((MIN(C9,5)*0.5+MAX(0,C9-5)*1)*D9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00%"},{"c":"G9","v":75000,"f":"=ROUND(E9*F9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=ROUND(E9-G9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""}]},{"r":11,"h":39.0,"cells":[{"c":"A11","v":"ثانياً: قائمة تدقيق إجراءات إخلاء الطرف والمخالصة النهائية للموظف (HR & Accounting Clearance Checklist)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"م","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"إجراء المراجعة وإخلاء الطرف الإداري والمالي (نظام العمل وحماية الأجور)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"المعيار النظامي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"القيمة / الحالة الفعلية","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"وزن التدقيق","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"الدرجة المحققة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H12","v":"حالة الاستيفاء","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":1,"al":"center"},{"c":"B13","v":"احتساب المكافأة على الأجر الفعلي الشامل (الأساسي + السكن + النقل) وفق المادة 86"},{"c":"C13","v":100,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":"% مطابقة","al":"center"},{"c":"F13","v":15,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":15,"f":"=IF(D13>=C13,F13,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":"مستوفى نظامياً","f":"=IF(D13>=C13,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B14","v":"احتساب كسور السنة (الأشهر والأيام) بدقة ضمن إجمالي مدة الخدمة الفعلية","bg":"#F8FAFC"},{"c":"C14","v":100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":"% دقة","bg":"#F8FAFC","al":"center"},{"c":"F14","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":10,"f":"=IF(D14>=C14,F14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":"مستوفى نظامياً","f":"=IF(D14>=C14,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":3,"al":"center"},{"c":"B15","v":"احتساب بدل رصيد الإجازات غير المستنفدة على الأجر الشامل وفق المادة 111"},{"c":"C15","v":100,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":"% مطابقة","al":"center"},{"c":"F15","v":10,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":10,"f":"=IF(D15>=C15,F15,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":"مستوفى نظامياً","f":"=IF(D15>=C15,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"إخلاء طرف العهد العينية والهندسية من مخازن الموقع وإدارة المعدات (صفر عهدة)","bg":"#F8FAFC"},{"c":"C16","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":"عهدة متبقية","bg":"#F8FAFC","al":"center"},{"c":"F16","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":10,"f":"=IF(D16<=C16,F16,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":"مستوفى نظامياً","f":"=IF(D16<=C16,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":5,"al":"center"},{"c":"B17","v":"إخلاء طرف تقنية المعلومات وتسليم اللابتوب والملفات الهندسية للمشروع"},{"c":"C17","v":100,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":"% تسليم","al":"center"},{"c":"F17","v":10,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":10,"f":"=IF(D17>=C17,F17,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":"مستوفى نظامياً","f":"=IF(D17>=C17,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"تسوية وإقفال كافة السلف الشخصية والعهد النقدية مع الإدارة المالية","bg":"#F8FAFC"},{"c":"C18","v":100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":"% إقفال","bg":"#F8FAFC","al":"center"},{"c":"F18","v":15,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":15,"f":"=IF(D18>=C18,F18,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":"مستوفى نظامياً","f":"=IF(D18>=C18,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":7,"al":"center"},{"c":"B19","v":"الالتزام بالمهلة النظامية لصرف المستحقات (≤ 7 أيام انتهاء عقد / ≤ 14 يوماً استقالة)"},{"c":"C19","v":7,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":"أيام عمل","al":"center"},{"c":"F19","v":10,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G19","v":10,"f":"=IF(D19<=C19,F19,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":"مستوفى نظامياً","f":"=IF(D19<=C19,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"تحويل صافي التصفية عبر الحساب البنكي الموثق للموظف (حماية الأجور WPS)","bg":"#F8FAFC"},{"c":"C20","v":100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":"% تحويل بنكي","bg":"#F8FAFC","al":"center"},{"c":"F20","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G20","v":10,"f":"=IF(D20>=C20,F20,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":"مستوفى نظامياً","f":"=IF(D20>=C20,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":9,"al":"center"},{"c":"B21","v":"إصدار شهادة الخبرة والخدمة للموظف دون أي عبارات تسيء لسمعته (المادة 64)"},{"c":"C21","v":100,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":"% التزام","al":"center"},{"c":"F21","v":5,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":5,"f":"=IF(D21>=C21,F21,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":"مستوفى نظامياً","f":"=IF(D21>=C21,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B22","v":"توقيع الموظف على نموذج المخالصة النهائية وإبراء الذمة بعد استلام الحوالة","bg":"#F8FAFC"},{"c":"C22","v":100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":"% توثيق","bg":"#F8FAFC","al":"center"},{"c":"F22","v":5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":5,"f":"=IF(D22>=C22,F22,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H22","v":"مستوفى نظامياً","f":"=IF(D22>=C22,\"مستوفى نظامياً\",\"غير مستوفى\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":23,"h":42.0,"cells":[{"c":"A23","v":"إجمالي تقييم سلامة إجراءات التصفية النهائية وإخلاء الطرف للموظف","bg":"#DBEAFE","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F23","v":100,"f":"=SUM(F13:F22)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":100,"f":"=SUM(G13:G22)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H23","v":"مكتمل وجاهز للصرف","f":"=IF(G23>=95,\"مكتمل وجاهز للصرف\",\"يوجد نواقص إخلاء طرف\")","bg":"#DBEAFE","b":true,"al":"center"}]}]}]}