{"slug":"saudi-labor-law-eosb-calculator","sheets":[{"name":"حاسبة مكافأة نهاية الخدمة","maxRow":36,"maxCol":6,"colWidths":[20.0,50.0,24.0,24.0,24.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة مكافأة نهاية الخدمة وتصفية المستحقات المالية وفق نظام العمل السعودي","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"احتساب المكافأة وفق المواد 84 و 85 و 87 مع تسوية رصيد الإجازات السنوية، بدلات الإنذار، وتذاكر السفر","bg":"#047857","fg":"#E2E8F0","al":"center","cs":6},{"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":""}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"أولاً: البيانات الوظيفية والتعاقدية للموظف","bg":"#F0FDF4","fg":"#064E3B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"اسم الموظف الثلاثي:","b":true,"cs":2},{"skip":true},{"c":"C5","v":"م. أحمد عبد الرحمن المنصور","fg":"#334155"},{"c":"D5","v":"الرقم الوظيفي / الإقامة:","b":true,"cs":2},{"skip":true},{"c":"F5","v":"EMP-20485 / 2489512345","fg":"#334155","al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المسمى الوظيفي:","b":true,"cs":2},{"skip":true},{"c":"C6","v":"مدير مشروع تنفيذي (Senior PM)","fg":"#334155"},{"c":"D6","v":"القسم / الإدارة:","b":true,"cs":2},{"skip":true},{"c":"F6","v":"إدارة المشاريع الإنشائية","fg":"#334155","al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"نوع عقد العمل:","b":true,"cs":2},{"skip":true},{"c":"C7","v":"عقد محدد المدة (Fixed-Term)","fg":"#334155"},{"c":"D7","v":"حالة ترك العمل والسبب:","b":true,"cs":2},{"skip":true},{"c":"F7","v":"انتهاء مدة العقد وعدم الرغبة في التجديد","fg":"#334155","al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"تاريخ مباشرة العمل (Start Date):","b":true,"cs":2},{"skip":true},{"c":"C8","v":"2017-04-01","fg":"#334155"},{"c":"D8","v":"تاريخ آخر يوم عمل (End Date):","b":true,"cs":2},{"skip":true},{"c":"F8","v":"2024-03-31","fg":"#334155","al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"إجمالي مدة الخدمة بالسنوات:","b":true,"cs":2},{"skip":true},{"c":"C9","v":0,"f":"=ROUND((DATE(2024,3,31)-DATE(2017,4,1))/365.25, 2)","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"0.00 \"سنة\""},{"c":"D9","v":"مدة الخدمة بالشهور والسنوات:","b":true,"cs":2},{"skip":true},{"c":"F9","v":"7 سنوات كاملة (84 شهراً)","b":true,"al":"center"}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"ثانياً: هيكل الراتب الأخير المعتمد لاحتساب المكافأة (الأجر الفعلي الشامل للبدلات الثابتة)","bg":"#F0FDF4","fg":"#064E3B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"عنصر الراتب والبدلات","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C12","v":"القيمة الشهرية (ر.س)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"خضوعه لحساب المكافأة","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"السند في نظام العمل السعودي","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"الراتب الأساسي الشهري (Basic Salary)","b":true,"cs":2},{"skip":true},{"c":"C13","v":18000,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D13","v":"خاضع بالكامل","fg":"#064E3B","b":true,"al":"center"},{"c":"E13","v":"المادة 2 من نظام العمل (أساس الأجر)","fg":"#334155","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"بدل السكن النقدي الشهري (Housing Allowance)","b":true,"cs":2},{"skip":true},{"c":"C14","v":4500,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D14","v":"خاضع بالكامل","fg":"#064E3B","b":true,"al":"center"},{"c":"E14","v":"بدل ثابت ومستمر يدخل في الأجر الفعلي","fg":"#334155","cs":2},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"بدل النقل والمواصلات الشهري (Transportation)","b":true,"cs":2},{"skip":true},{"c":"C15","v":1500,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D15","v":"خاضع بالكامل","fg":"#064E3B","b":true,"al":"center"},{"c":"E15","v":"بدل نقدي ثابت يمنح شهرياً لجميع العاملين","fg":"#334155","cs":2},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"بدلات موقعية وطبيعة عمل ثابتة (Site Allowance)","b":true,"cs":2},{"skip":true},{"c":"C16","v":2000,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D16","v":"خاضع بالكامل","fg":"#064E3B","b":true,"al":"center"},{"c":"E16","v":"بدل طبيعة عمل ثابت مرتبط بالوظيفة","fg":"#334155","cs":2},{"skip":true}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"عمولات ومكافآت متغيرة غير منتظمة (Incentives)","b":true,"cs":2},{"skip":true},{"c":"C17","v":1200,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"D17","v":"غير خاضع","fg":"#991B1B","b":true,"al":"center"},{"c":"E17","v":"مبالغ متغيرة لا تدخل في الأجر الفعلي لحساب نهاية الخدمة","fg":"#334155","cs":2},{"skip":true}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"إجمالي الأجر الفعلي المعتمد لحساب المكافأة:","bg":"#F0FDF4","b":true,"al":"center","cs":2},{"skip":true},{"c":"C18","v":26000,"f":"=SUM(C13:C16)","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D18","v":"100%","b":true,"al":"center"},{"c":"E18","v":"الأجر الشهري الشامل (الأساسي + السكن + النقل + طبيعة العمل) = 26,000 ر.س","bg":"#F0FDF4","fg":"#334155","cs":2},{"skip":true}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"ثالثاً: تفصيل وتطبيق معادلة مكافأة نهاية الخدمة (المادة 84 والمادة 85)","bg":"#F0FDF4","fg":"#064E3B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":28.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""}]},{"r":22,"h":35.0,"cells":[{"c":"A22","v":"مكافأة السنوات الخمس الأولى (أجر نصف شهر عن كل سنة)","b":true,"cs":2},{"skip":true},{"c":"C22","v":65000,"f":"=5*(C18/2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D22","v":"5 سنوات × (أجر شهر / 2)","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"F22","v":"المادة 84 - الشق الأول","fg":"#334155"}]},{"r":23,"h":35.0,"cells":[{"c":"A23","v":"مكافأة السنوات التالية للسنوات الخمس (أجر شهر كامل عن كل سنة)","b":true,"cs":2},{"skip":true},{"c":"C23","v":52000,"f":"=2*C18","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D23","v":"2 سنة × (أجر شهر كامل)","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"F23","v":"المادة 84 - الشق الثاني","fg":"#334155"}]},{"r":24,"h":35.0,"cells":[{"c":"A24","v":"إجمالي المكافأة المستحقة قبل تطبيق نسبة سبب ترك العمل","b":true,"cs":2},{"skip":true},{"c":"C24","v":117000,"f":"=C22+C23","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D24","v":"المجموع النظري الكامل","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"F24","v":"استحقاق 100% كامل","fg":"#334155"}]},{"r":25,"h":35.0,"cells":[{"c":"A25","v":"نسبة الاستحقاق حسب سبب ترك العمل (إنهاء عقد / عدم تجديد)","b":true,"cs":2},{"skip":true},{"c":"C25","v":1,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"},{"c":"D25","v":"المادة 85 و 87 (استحقاق كامل 100%)","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"F25","v":"لا ينطبق تخفيض الاستقالة","fg":"#334155"}]},{"r":26,"h":35.0,"cells":[{"c":"A26","v":"صافي مكافأة نهاية الخدمة المستحقة نظاماً","b":true,"cs":2},{"skip":true},{"c":"C26","v":117000,"f":"=C24*C25","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0 \"ر.س\""},{"c":"D26","v":117000,"f":"=C24*C25","fg":"#334155","al":"center","cs":2},{"skip":true},{"c":"F26","v":"المبلغ النهائي المستحق عن نهاية الخدمة","fg":"#334155"}]},{"r":27,"h":28.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"رابعاً: تسوية وتصفية المستحقات المالية النهائية (Final Settlement Statement)","bg":"#F0FDF4","fg":"#064E3B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":"بند الاستحقاق / الاستقطاع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C29","v":"المبلغ المستحق (ر.س)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D29","v":"المبلغ المستقطع (ر.س)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E29","v":"تفاصيل الحساب والمستندات","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"مكافأة نهاية الخدمة المستحقة نظاماً","b":true,"cs":2},{"skip":true},{"c":"C30","v":117000,"f":"=C26","b":true,"al":"center","nf":"#,##0"},{"c":"D30","v":0,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E30","v":"مستحقة وفق المادة 84 لنظام العمل","fg":"#334155","cs":2},{"skip":true}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"بدل رصيد الإجازات السنوية غير المستنفدة (25 يوماً)","b":true,"cs":2},{"skip":true},{"c":"C31","v":21666.666667,"f":"=(C18/30)*25","b":true,"al":"center","nf":"#,##0"},{"c":"D31","v":0,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E31","v":"المادة 111 (أجر 25 يوم إجازة مرحلة)","fg":"#334155","cs":2},{"skip":true}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"راتب آخر شهر / أيام العمل الفعلية للشهر الأخير","b":true,"cs":2},{"skip":true},{"c":"C32","v":26000,"f":"=C18","b":true,"al":"center","nf":"#,##0"},{"c":"D32","v":0,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E32","v":"راتب شهر مارس 2024 كاملاً","fg":"#334155","cs":2},{"skip":true}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"بدل تذاكر السفر التعاقدية لعودة الموظف وعائلته","b":true,"cs":2},{"skip":true},{"c":"C33","v":4000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D33","v":0,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E33","v":"وفق البند 8 من عقد العمل","fg":"#334155","cs":2},{"skip":true}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"خصم سلفة موظف شخصية متبقية بذمته","b":true,"cs":2},{"skip":true},{"c":"C34","v":0,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D34","v":5000,"in":true,"bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0"},{"c":"E34","v":"سند قبض وموافقة مسبقة على السلفة","fg":"#334155","cs":2},{"skip":true}]},{"r":35,"h":34.0,"cells":[{"c":"A35","v":"خصم عهدة أجهزة حاسوب أو معدات غير مسلمة","b":true,"cs":2},{"skip":true},{"c":"C35","v":0,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D35","v":0,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E35","v":"تم تسليم كافة العهد بموجب براءة الذمة","fg":"#334155","cs":2},{"skip":true}]},{"r":36,"h":42.0,"cells":[{"c":"A36","v":"صافي المبلغ المستحق صرفه للموظف (Net Due):","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C36","v":163666.666667,"f":"=SUM(C30:C35)-SUM(D30:D35)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0 \"ر.س\"","cs":2},{"skip":true},{"c":"E36","v":"يحول للحساب البنكي للموظف بموجب سند الصرف ومخالصة إبراء الذمة","bg":"#F0FDF4","fg":"#334155","al":"center","cs":2},{"skip":true}]}]},{"name":"سجل مخصص نهاية الخدمة للشركة","maxRow":12,"maxCol":9,"colWidths":[16.0,52.0,30.0,20.0,20.0,24.0,28.0,28.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل مخصص مكافأة نهاية الخدمة لعمال وموظفي شركة المقاولات (IAS 19 Provision Log)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"حساب التزامات منافع الموظفين التراكمية وفق المعيار المحاسبي الدولي IAS 19 ونظام العمل السعودي","bg":"#047857","fg":"#E2E8F0","al":"center","cs":9},{"skip":true},{"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":""},{"c":"I3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"الرقم الوظيفي","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم الموظف / العامل","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوظيفة / القسم","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"تاريخ التعيين","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"مدة الخدمة (سنة)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الراتب الفعلي (ر.س)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"مكافأة الـ 5 سنوات الأولى","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"مكافأة السنوات التالية","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي المخصص المستحق (ر.س)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"EMP-101","b":true,"al":"center"},{"c":"B5","v":"م. خالد عبد الله القحطاني","b":true},{"c":"C5","v":"مدير المكتب الفني","fg":"#334155","al":"center"},{"c":"D5","v":"2016-01-15","fg":"#334155","al":"center"},{"c":"E5","v":8.2,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F5","v":22000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G5","v":55000,"f":"=5*(F5/2)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"H5","v":70400.0,"f":"=(E5-5)*F5","fg":"#334155","al":"center","nf":"#,##0"},{"c":"I5","v":125400,"f":"=G5+H5","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"EMP-102","b":true,"al":"center"},{"c":"B6","v":"م. ياسر حسن الغامدي","b":true},{"c":"C6","v":"مهندس موقع أول مدني","fg":"#334155","al":"center"},{"c":"D6","v":"2018-06-01","fg":"#334155","al":"center"},{"c":"E6","v":5.8,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F6","v":16500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":41250,"f":"=5*(F6/2)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"H6","v":13200.0,"f":"=(E6-5)*F6","fg":"#334155","al":"center","nf":"#,##0"},{"c":"I6","v":54450,"f":"=G6+H6","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"EMP-103","b":true,"al":"center"},{"c":"B7","v":"محمود إبراهيم الشناوي","b":true},{"c":"C7","v":"محاسب تكاليف ومشاريع","fg":"#334155","al":"center"},{"c":"D7","v":"2019-03-10","fg":"#334155","al":"center"},{"c":"E7","v":5,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F7","v":12000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":30000,"f":"=E7*(F7/2)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"H7","v":0,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"I7","v":30000,"f":"=G7+H7","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"EMP-104","b":true,"al":"center"},{"c":"B8","v":"عمر طارق السعيد","b":true},{"c":"C8","v":"مسؤول سلامة وصحة مهنية","fg":"#334155","al":"center"},{"c":"D8","v":"2021-09-01","fg":"#334155","al":"center"},{"c":"E8","v":2.5,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F8","v":9500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":11875,"f":"=E8*(F8/2)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"H8","v":0,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"I8","v":11875,"f":"=G8+H8","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"EMP-105","b":true,"al":"center"},{"c":"B9","v":"راجيش كومار باتيل","b":true},{"c":"C9","v":"مراقب أعمال نجارة مسلحة","fg":"#334155","al":"center"},{"c":"D9","v":"2017-11-20","fg":"#334155","al":"center"},{"c":"E9","v":6.4,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F9","v":6500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":16250,"f":"=5*(F9/2)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"H9","v":9100.0,"f":"=(E9-5)*F9","fg":"#334155","al":"center","nf":"#,##0"},{"c":"I9","v":25350,"f":"=G9+H9","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"EMP-106","b":true,"al":"center"},{"c":"B10","v":"سورش بيلاي كاندي","b":true},{"c":"C10","v":"ميكانيكي معدات ثقيلة","fg":"#334155","al":"center"},{"c":"D10","v":"2020-04-15","fg":"#334155","al":"center"},{"c":"E10","v":4,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F10","v":5200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":10400,"f":"=E10*(F10/2)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"H10","v":0,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"I10","v":10400,"f":"=G10+H10","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"EMP-107","b":true,"al":"center"},{"c":"B11","v":"محمد علي العتيبي","b":true},{"c":"C11","v":"مسؤول شؤون الموظفين والموارد","fg":"#334155","al":"center"},{"c":"D11","v":"2022-02-01","fg":"#334155","al":"center"},{"c":"E11","v":2.1,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F11","v":11000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":11550,"f":"=E11*(F11/2)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"H11","v":0,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"I11","v":11550,"f":"=G11+H11","bg":"#DCFCE7","fg":"#064E3B","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"إجمالي التزام مخصص مكافأة نهاية الخدمة المتراكم (Total IAS 19 Provision):","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F12","v":82700,"f":"=SUM(F5:F11)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":176325,"f":"=SUM(G5:G11)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":92700,"f":"=SUM(H5:H11)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":269025,"f":"=SUM(I5:I11)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0 \"ر.س\""}]}]},{"name":"نصوص مواد نظام العمل السعودي","maxRow":15,"maxCol":1,"colWidths":[25.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"النصوص القانونية الحاكمة لمكافأة نهاية الخدمة في نظام العمل السعودي الصادر بالمرسوم الملكي م/51","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"شرح تفصيلي للمواد 84 و 85 و 87 واللائحة التنفيذية لوزارة الموارد البشرية والتنمية الاجتماعية","bg":"#047857","fg":"#E2E8F0","al":"center"}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"المادة (84) - استحقاق المكافأة الأساسية","bg":"#F0FDF4","fg":"#064E3B","b":true}]},{"r":5,"h":60.0,"cells":[{"c":"A5","v":"إذا انتهت علاقة العمل وجب على صاحب العمل أن يدفع إلى العامل مكافأة عن مدة خدمته تحسب على أساس أجر نصف شهر عن كل سنة من السنوات الخمس الأولى، وأجر شهر عن كل سنة من السنوات التالية، ويتخذ الأجر الأخير أساساً لحساب المكافأة، ويستحق العامل مكافأة عن أجزاء السنة بنسبة ما قضاه منها في العمل.","fg":"#334155"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"الأثر التطبيقي: استحقاق كامل 100% لجميع حالات إنهاء العقد من طرف صاحب العمل، أو انتهاء مدة العقد المحدد، أو بلوغ سن التقاعد.","b":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"المادة (85) - حالة استقالة العامل","bg":"#F0FDF4","fg":"#064E3B","b":true}]},{"r":8,"h":60.0,"cells":[{"c":"A8","v":"إذا كان انتهاء علاقة العمل بسبب استقالة العامل يستحق في هذه الحالة ثلث المكافأة بعد خدمة لا تقل مدتها عن سنتين متتاليتين ولا تزيد على خمس سنوات، ويستحق ثلثيها إذا زادت مدة خدمته على خمس سنوات متتالية ولم تبلغ عشر سنوات، ويستحق المكافأة كاملة إذا بلغت مدة خدمته عشر سنوات فأكثر.","fg":"#334155"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"الأثر التطبيقي: تدرج الاستحقاق: أقل من سنتين (صفر)، من 2 إلى 5 سنوات (ال образу 1/3)، من 5 إلى 10 سنوات (2/3)، 10 سنوات فأكثر (كاملة 100%).","b":true}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"المادة (87) - استثناءات الاستحقاق الكامل","bg":"#F0FDF4","fg":"#064E3B","b":true}]},{"r":11,"h":60.0,"cells":[{"c":"A11","v":"استثناءً من حكم المادة (85) يستحق العامل المكافأة كاملة إذا ترك العمل نتيجة قوة قاهرة خارجة عن إرادته، كما تستحقها العاملة إذا أنهت العقد خلال ستة أشهر من تاريخ عقد زواجها أو ثلاثة أشهر من تاريخ وضعها.","fg":"#334155"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"الأثر التطبيقي: حالات تعامل معاملة الاستحقاق الكامل 100% بقوة النظام وتستثنى من تخفيضات الاستقالة.","b":true}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"المادة (88) - ميعاد صرف المستحقات","bg":"#F0FDF4","fg":"#064E3B","b":true}]},{"r":14,"h":60.0,"cells":[{"c":"A14","v":"إذا انتهت خدمة العامل وجب على صاحب العمل دفع أجره وتصفية حقوقه خلال أسبوع -على الأكثر- من تاريخ انتهاء العلاقة العقدية. أما إذا كان العامل هو الذي أنهى العقد وجب على صاحب العمل تصفية حقوقه كاملة خلال مدة لا تزيد على أسبوعين.","fg":"#334155"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"الأثر التطبيقي: إلزام صاحب العمل بسرعة التصفية لتجنب العقوبات والغرامات المقررة في اللائحة التنفيذية.","b":true}]}]}]}