{"slug":"nitaqat-saudization-and-construction-workforce-quota-sheet","sheets":[{"name":"لوحة محاكاة نطاقات المقاولات","maxRow":31,"maxCol":7,"colWidths":[24.0,16.0,16.0,20.0,22.0,22.0,38.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"شيت حساب نسب توطين نطاقات المطور لشركات المقاولات والتشييد إكسيل","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"نموذج إداري متقدم لمحاكاة نطاق المنشأة على منصة قوى وحساب كوتة التأشيرات والمقابل المالي وفق اشتراطات وزارة الموارد البشرية MHRSD","bg":"#1E293B","fg":"#FFFFFF","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"اسم شركة المقاولات:","b":true},{"c":"B4","v":"شركة البنيان الوطنية للمقاولات العامة","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"النشاط الاقتصادي في قوى:","b":true},{"c":"F4","v":"التشييد والبناء (البنية التحتية والمباني)","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"حجم المنشأة التنظيمي:","b":true},{"c":"B5","v":"منشأة متوسطة (فئة ب) [50 إلى 499 عامل]","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"الرقم التأميني للمنشأة:","b":true},{"c":"F5","v":"GOSI-9842105","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"مدير الموارد البشرية:","b":true},{"c":"B6","v":"أ. عبد الله السبيعي","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ تحديث البيانات:","b":true},{"c":"F6","v":"2026-10-11","cs":2},{"skip":true}]},{"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":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"1. توزيع القوى العاملة وأوزان احتساب السعوديين والوافدين (Workforce Weights)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"فئة العاملين ونوع التوظيف","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"الرمز","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الوحدة","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"العدد الفعلي","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"معامل الوزن في نطاقات","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"العدد المحتسب الموزون","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"اشتراطات وضوابط وزارة الموارد البشرية","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"سعوديون بدوام كامل (راتب شهري >= 4000 ريال):"},{"c":"B10","v":"S_full","al":"center"},{"c":"C10","v":"عامل","al":"center"},{"c":"D10","v":28,"in":true,"b":true,"al":"center","nf":"0"},{"c":"E10","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"F10","v":28,"f":"=D10*E10","b":true,"al":"center","nf":"0.00"},{"c":"G10","v":"يُحسب بواحد صحيح كامل (1.0 عامل)"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"سعوديون بدوام كامل (راتب شهري بين 3000 و 3999 ريال):"},{"c":"B11","v":"S_partial_pay","al":"center"},{"c":"C11","v":"عامل","al":"center"},{"c":"D11","v":4,"in":true,"b":true,"al":"center","nf":"0"},{"c":"E11","v":0.75,"in":true,"al":"center","nf":"0.00"},{"c":"F11","v":3,"f":"=D11*E11","b":true,"al":"center","nf":"0.00"},{"c":"G11","v":"يُحسب بنسبة وتناسب (متوسط 3000/4000 = 0.75)"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"سعوديون بنظام العمل المرن / دوام جزئي (Part-time):"},{"c":"B12","v":"S_part","al":"center"},{"c":"C12","v":"عامل","al":"center"},{"c":"D12","v":4,"in":true,"b":true,"al":"center","nf":"0"},{"c":"E12","v":0.5,"in":true,"al":"center","nf":"0.00"},{"c":"F12","v":2,"f":"=D12*E12","b":true,"al":"center","nf":"0.00"},{"c":"G12","v":"يُحسب بنصف عامل سعودي (0.50)"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"سعوديون من ذوي الإعاقة القادرين على العمل:"},{"c":"B13","v":"S_disabled","al":"center"},{"c":"C13","v":"عامل","al":"center"},{"c":"D13","v":2,"in":true,"b":true,"al":"center","nf":"0"},{"c":"E13","v":4,"in":true,"al":"center","nf":"0.00"},{"c":"F13","v":8,"f":"=D13*E13","b":true,"al":"center","nf":"0.00"},{"c":"G13","v":"يُحسب بـ 4 عمال سعوديين (بحد أقصى 10% من السعوديين)"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"إجمالي القوة العاملة الوطنية الموزونة (Total Weighted Saudis):","bg":"#DCFCE7","b":true},{"c":"B14","v":"S_weighted","bg":"#DCFCE7","al":"center"},{"c":"C14","v":"نقطة توطين","bg":"#DCFCE7","al":"center"},{"c":"D14","v":38,"f":"=SUM(D10:D13)","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"0"},{"c":"E14","v":"-","bg":"#DCFCE7","al":"center"},{"c":"F14","v":41,"f":"=SUM(F10:F13)","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"0.00"},{"c":"G14","v":"مجموع النقاط المحتسبة للسعوديين في نظام نطاقات","bg":"#DCFCE7"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"عمالة وافدة تخصصية (مهندسون، مساحون، مشرفو مواقع):"},{"c":"B15","v":"E_skilled","al":"center"},{"c":"C15","v":"عامل","al":"center"},{"c":"D15","v":35,"in":true,"b":true,"al":"center","nf":"0"},{"c":"E15","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"F15","v":35,"f":"=D15*E15","b":true,"al":"center","nf":"0.00"},{"c":"G15","v":"وافدون مهنيون مسجلون بالإقامة ورخص العمل"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"عمالة وافدة حرفية وميدانية (صناع، نجارون، حدادون، عمال):"},{"c":"B16","v":"E_labor","al":"center"},{"c":"C16","v":"عامل","al":"center"},{"c":"D16","v":125,"in":true,"b":true,"al":"center","nf":"0"},{"c":"E16","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"F16","v":125,"f":"=D16*E16","b":true,"al":"center","nf":"0.00"},{"c":"G16","v":"عمالة المشاريع والموقع الإنشائي"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"إجمالي العمالة الوافدة (Total Expat Workforce):","bg":"#DCFCE7","b":true},{"c":"B17","v":"E_total","bg":"#DCFCE7","al":"center"},{"c":"C17","v":"عامل","bg":"#DCFCE7","al":"center"},{"c":"D17","v":160,"f":"=SUM(D15:D16)","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"0"},{"c":"E17","v":"-","bg":"#DCFCE7","al":"center"},{"c":"F17","v":160,"f":"=SUM(F15:F16)","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"0.00"},{"c":"G17","v":"إجمالي غير السعوديين المسجلين بالشركة","bg":"#DCFCE7"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"إجمالي حجم القوى العاملة الكلية بالشركة (Total Combined Workforce):","bg":"#DCFCE7","b":true},{"c":"B18","v":"N_total","bg":"#DCFCE7","al":"center"},{"c":"C18","v":"عامل","bg":"#DCFCE7","al":"center"},{"c":"D18","v":198,"f":"=D14+D17","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"0"},{"c":"E18","v":"-","bg":"#DCFCE7","al":"center"},{"c":"F18","v":201,"f":"=F14+F17","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"0.00"},{"c":"G18","v":"إجمالي الكادر الوظيفي الفعلي والموزون","bg":"#DCFCE7"}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"2. نتائج نسبة التوطين وتصنيف النطاق الفعلي وحساب التأشيرات (Nitaqat Classification & Quota)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":"نسبة التوطين المحققة الفعلية (Achieved Saudization %):","b":true},{"c":"B21","v":"Saud_pct","al":"center"},{"c":"C21","v":"%","al":"center"},{"c":"D21","v":0.20398,"f":"=F14/F18","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"0.00%"},{"c":"E21","v":"إجمالي السعوديين الموزون ÷ إجمالي القوة العاملة الموزونة","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":72.0,"cells":[{"c":"A22","v":"النطاق الحالي للمنشأة في منصة قوى (Current Nitaqat Tier):","b":true},{"c":"B22","v":"Tier","al":"center"},{"c":"C22","v":"تصنيف","al":"center"},{"c":"D22","v":"الأخضر المرتفع (High Green)","f":"=IF(D21>=0.25,\"البلاتيني (Platinum)\",IF(D21>=0.18,\"الأخضر المرتفع (High Green)\",IF(D21>=0.13,\"الأخضر المتوسط (Mid Green)\",IF(D21>=0.08,\"الأخضر المنخفض (Low Green)\",\"الأحمر (Red) - خطر\"))))","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center"},{"c":"E22","v":"مصفوفة نطاقات المطور لقطاع التشييد والبناء فئة متوسطة (ب)","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"حالة صلاحية التأشيرات والخدمات الحكومية (Qiwa Services Status):","b":true},{"c":"B23","v":"Services","al":"center"},{"c":"C23","v":"حالة الخدمة","al":"center"},{"c":"D23","v":"مؤهل للحصول على كافة التأشيرات ونقل الكفالات وتجديد الرخص","f":"=IF(D21>=0.13,\"مؤهل للحصول على كافة التأشيرات ونقل الكفالات وتجديد الرخص\",\"خدمات مقيدة جزئياً أو موقوفة\")","b":true,"al":"center","nf":"#,##0"},{"c":"E23","v":"تحديد الأهلية للخدمات وفق ضوابط وزارة الموارد البشرية","cs":3},{"skip":true},{"skip":true}]},{"r":24,"h":72.0,"cells":[{"c":"A24","v":"العدد المطلوب توظيفه من السعوديين للوصول للنطاق البلاتيني (>=25%):","b":true},{"c":"B24","v":"Req_Saudi_Plat","al":"center"},{"c":"C24","v":"عامل سعودي","al":"center"},{"c":"D24","v":13,"f":"=ROUNDUP(MAX(0, (0.25*F18 - F14)/(1 - 0.25)), 0)","b":true,"al":"center","nf":"#,##0"},{"c":"E24","v":"عدد السعوديين الإضافي للترقية إلى النطاق البلاتيني الممتاز","cs":3},{"skip":true},{"skip":true}]},{"r":25,"h":72.0,"cells":[{"c":"A25","v":"كوتة التأشيرات التعويضية الإضافية المتاحة دون الهبوط عن الأخضر المتوسط:","b":true},{"c":"B25","v":"Max_Visas","al":"center"},{"c":"C25","v":"تأشيرة عمل","al":"center"},{"c":"D25","v":114,"f":"=MAX(0, ROUNDDOWN((F14*(1-0.13)/0.13) - D17, 0))","b":true,"al":"center","nf":"#,##0"},{"c":"E25","v":"الحد الأقصى للعمالة الوافدة الممكن استقدامها مع البقاء في الآمن","cs":3},{"skip":true},{"skip":true}]},{"r":26,"h":72.0,"cells":[{"c":"A26","v":"المقابل المالي السنوي المقدر لرخص العمل (Estimated Annual Expat Levy):","b":true},{"c":"B26","v":"Levy_SAR","al":"center"},{"c":"C26","v":"ريال سعودي","al":"center"},{"c":"D26","v":1490400,"f":"=(MAX(0, D17-D14)*9600) + (MIN(D17, D14)*8400)","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00"},{"c":"E26","v":"800 ريال شهرياً (9600 سنوياً) للوافد الفائض، 700 ريال للوافد المساوي","cs":3},{"skip":true},{"skip":true}]},{"r":27,"h":28.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"نسبة التوطين المحققة في نطاقات","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C28","v":"تصنيف نطاق المنشأة في منصة قوى","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E28","v":"كوتة التأشيرات المتاحة","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center"},{"c":"F28","v":"المقابل المالي السنوي المقدر (ريال)","bg":"#E2E8F0","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":29,"h":28.0,"cells":[{"c":"A29","v":0.20398,"f":"=D21","bg":"#F0FDF4","fg":"#065F46","b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"C29","v":"الأخضر المرتفع (High Green)","f":"=D22","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true},{"c":"E29","v":114,"f":"=D25","bg":"#F0FDF4","fg":"#065F46","b":true,"al":"center","nf":"#,##0 \"تأشيرة\""},{"c":"F29","v":1490400,"f":"=D26","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true}]},{"r":30,"h":28.0,"cells":[{"c":"A30","v":""},{"c":"B30","v":""},{"c":"C30","v":""},{"c":"D30","v":""},{"c":"E30","v":""},{"c":"F30","v":""},{"c":"G30","v":""}]},{"r":31,"h":72.0,"cells":[{"c":"A31","v":"أخصائي الموارد البشرية وشؤون الموظفين:\nأ. تركي الدوسري\nالتوقيع: ........................","al":"center","cs":2},{"skip":true},{"c":"C31","v":"مدير الموارد البشرية والامتثال (HR Director):\nأ. عبد الله السبيعي\nالتوقيع: ........................","al":"center","cs":2},{"skip":true},{"c":"E31","v":"الرئيس التنفيذي / المدير العام:\nم. عبد الرحمن الشريف\nالمصادقة: ........................","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"سجل تسكين المهن والرواتب","maxRow":15,"maxCol":8,"colWidths":[16.0,28.0,20.0,30.0,22.0,22.0,22.0,36.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"سجل حصر وتسكين الوظائف الهندسية والإدارية والعمالية وفق منصة قوى والتأمينات GOSI","bg":"#064E3B","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":34.0,"cells":[{"c":"A2","v":"قائمة استرشادية لحصر الموظفين وتدقيق شرط الحد الأدنى لأجور التوطين (4000 ريال) واحتساب الوزن الدقيق","bg":"#1E293B","fg":"#FFFFFF","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"الرقم الوظيفي","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم الموظف","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الجنسية","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"المسمى المهني في قوى","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الأجر الشهري المسجل (GOSI)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"فئة التوظيف","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الوزن المحتسب في نطاقات","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"حالة الامتثال لاشتراطات التوطين","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"EMP-001","b":true,"al":"center"},{"c":"B5","v":"م. سعود فهد القحطاني"},{"c":"C5","v":"سعودي","b":true,"al":"center"},{"c":"D5","v":"مهندس مدني / مدير مشروع"},{"c":"E5","v":14500,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F5","v":"دوام كامل","al":"center"},{"c":"G5","v":1,"f":"=IF(E5>=4000, 1.0, IF(E5>=3000, E5/4000, 0))","b":true,"al":"center","nf":"0.00"},{"c":"H5","v":"مستوفٍ لاشتراطات التوطين الكامل"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"EMP-002","b":true,"al":"center"},{"c":"B6","v":"أ. محمد عبد العزيز الراجحي"},{"c":"C6","v":"سعودي","b":true,"al":"center"},{"c":"D6","v":"أخصائي سلامة وصحة مهنية HSE"},{"c":"E6","v":8500,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F6","v":"دوام كامل","al":"center"},{"c":"G6","v":1,"f":"=IF(E6>=4000, 1.0, IF(E6>=3000, E6/4000, 0))","b":true,"al":"center","nf":"0.00"},{"c":"H6","v":"مستوفٍ لاشتراطات التوطين الكامل"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"EMP-003","b":true,"al":"center"},{"c":"B7","v":"أ. نورة سعد المطيري"},{"c":"C7","v":"سعودي","b":true,"al":"center"},{"c":"D7","v":"محاسب تكاليف ومقاولات"},{"c":"E7","v":7200,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F7","v":"دوام كامل","al":"center"},{"c":"G7","v":1,"f":"=IF(E7>=4000, 1.0, IF(E7>=3000, E7/4000, 0))","b":true,"al":"center","nf":"0.00"},{"c":"H7","v":"مستوفٍ لاشتراطات التوطين الكامل"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"EMP-004","b":true,"al":"center"},{"c":"B8","v":"أ. عبد الله خالد التميمي"},{"c":"C8","v":"سعودي","b":true,"al":"center"},{"c":"D8","v":"مسؤول موارد بشرية ومعقب"},{"c":"E8","v":4200,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F8","v":"دوام كامل","al":"center"},{"c":"G8","v":1,"f":"=IF(E8>=4000, 1.0, IF(E8>=3000, E8/4000, 0))","b":true,"al":"center","nf":"0.00"},{"c":"H8","v":"مستوفٍ للحد الأدنى (>= 4000 ريال)"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"EMP-005","b":true,"al":"center"},{"c":"B9","v":"أ. خالد سلطان الدوسري"},{"c":"C9","v":"سعودي","b":true,"al":"center"},{"c":"D9","v":"مساعد إداري / متدرب"},{"c":"E9","v":3500,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F9","v":"دوام كامل (أجر جزئي)","al":"center"},{"c":"G9","v":0.875,"f":"=IF(E9>=4000, 1.0, IF(E9>=3000, E9/4000, 0))","b":true,"al":"center","nf":"0.00"},{"c":"H9","v":"يُحسب بنسبة وتناسب (0.875 عامل)"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"EMP-006","b":true,"al":"center"},{"c":"B10","v":"م. أحمد حسني الشامي"},{"c":"C10","v":"غير سعودي (مصر)","b":true,"al":"center"},{"c":"D10","v":"مهندس مكتب فني ومقايسات"},{"c":"E10","v":11000,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F10","v":"إقامة نظامية","al":"center"},{"c":"G10","v":0,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H10","v":"وافد مهني متخصص"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"EMP-007","b":true,"al":"center"},{"c":"B11","v":"م. روهيت شارما"},{"c":"C11","v":"غير سعودي (الهند)","b":true,"al":"center"},{"c":"D11","v":"مهندس مساحة وطوبوغرافيا"},{"c":"E11","v":8000,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F11","v":"إقامة نظامية","al":"center"},{"c":"G11","v":0,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H11","v":"وافد مهني متخصص"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"EMP-008","b":true,"al":"center"},{"c":"B12","v":"أ. طارق محمود رضوان"},{"c":"C12","v":"غير سعودي (الأردن)","b":true,"al":"center"},{"c":"D12","v":"مشرف تنفيذ خرسانات"},{"c":"E12","v":6500,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F12","v":"إقامة نظامية","al":"center"},{"c":"G12","v":0,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H12","v":"وافد فني ميداني"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"EMP-009","b":true,"al":"center"},{"c":"B13","v":"أ. محمد بلال أكبر"},{"c":"C13","v":"غير سعودي (باكستان)","b":true,"al":"center"},{"c":"D13","v":"حداد مسلح محترف"},{"c":"E13","v":3200,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F13","v":"إقامة نظامية","al":"center"},{"c":"G13","v":0,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H13","v":"عمالة إنشائية مهنية"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"EMP-010","b":true,"al":"center"},{"c":"B14","v":"أ. نور الحق قاسم"},{"c":"C14","v":"غير سعودي (بنغلاديش)","b":true,"al":"center"},{"c":"D14","v":"نجار شدات خشبية"},{"c":"E14","v":3000,"in":true,"b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"F14","v":"إقامة نظامية","al":"center"},{"c":"G14","v":0,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H14","v":"عمالة إنشائية مهنية"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"إجمالي العينة الاسترشادية:","fg":"#064E3B","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E15","v":69600,"f":"=SUM(E5:E14)","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F15","v":"-","al":"center"},{"c":"G15","v":4.875,"f":"=SUM(G5:G14)","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"0.00"},{"c":"H15","v":"مجموع نقاط التوطين للوظائف المسجلة بالعينة"}]}]}]}