{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["dd","مدنى"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"dd","index":0,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["Sheet Index"]
[]
["مدنى"]
["نيابة"]

{"sheet":"مدنى","index":1,"n_rows":104,"n_cols":112,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
["الدرجة","Column1","بنوك","مسلسل","الاسم","الصافي","الاستقطاعات","الدمغة","كسب العمل","اعانة كرونا","جزاءات","نقابة المهن الزراعية","قسط لصالح النقابة العامة","دائنة جهات","مستشفى ابو الريش","تبرع مستشفى سرطان الاطفال","استبعاد مصروفات صيفي","شركة الشرق للتامين","بنك اسكندرية","بنك ناصر","بنك التعميير والاسكان","ش محمول النقبة","نقابة عامة","صندوق تكميلي خاص","ش رعاية صحية","1%","1%2","9%","3%","1%4","1%3","12%","قسط اجازة خاصة","قسط اعارة ","مدة سابقة","الجملة","بدل عدوى","3%4","1%5","1%6","12%7","جملة الاجر المكمل","حافز شهري","الحافز التعويضي","اجر مكمل بدون علاوة الحد الادنى","علاوة حد ادنى","منحه بكالوريوس","حافز","حافز 2020","حافز 2019","بدل العلاج","اساسي قديم 150%","جهود غير عادية","50%","جملة الاجر الوظيفي","علاوة 2021","اجر وظيفي 2021","علاوة 2020","الاجر الوظيفي","علاوة 2019","الاجر الوظيفي 2019","ترقية 2019","علاوة دورية","علاوة دورية8","اجر وظيفي","علاوة غلاء","علاوة دورية9","اجر وظيفي10","علاوة 7 %","اجر وظيفي11","علاوة 5%","اجر وظيفي12","اجر اساسي 2019","اجر اساسي 2018","اجر اساسي 1017","اجر اساسي 2016","اجر اساسي 2015","اجر اساسي","b","b13","b14","نسبي ","كسب ","جملة الاعباء الضريبية الجديدية","الحصص التامينيه الجديدة","جملة الاعباء الضريبية","الحصص التامينية","جملة الاستحقاقات","دمغه قديم","كسب عمل قديم","0.50%","10%","3%15","10%16","ع ض","ع ج","حوافز","علاوة قديمة 1","علاوة قديمة 2","علاوة قديمة 3","علاوة قديمة 4","علاوة قديمة 5","ترقيات 1","ترقيات 2","ترقيات 3","ترقيات 4","ترقيات 5","ترقيات 6","تشجيعية 2020","ترقيات 2019","اجر وظيفي 2019","الاسم2"]
["مدير عام","مدنى بندر",null,1,"هبه محمود حسن النمر",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":6100.619999999999},{"$f":"SUM(مدنى!$H2:$AI2)","v":2059.9299999999998},{"$f":"CEILING((((BC2+AP2-1450))*0.75%),0.05)","v":42.900000000000006},{"$f":"TRUNC(IF(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12<=24000,0,\nIF(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-9000<=30000,(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-24000)*2.5%,\nIF(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-9000<=45000,(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-39000)*10%+375,\nIF(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-9000<=60000,(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-54000)*15%+1875,\nIF(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-9000<=200000,(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-60000)*20%+4125,\nIF(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-9000<=400000,(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-200000)*22.5%+32125,\nIF(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-9000<=600000,(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-400000)*25%+77125,\nIF(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-9000>600000,(((BC2+AP2)-H2-X2-Y2-Z2-AA2-AB2-AY2-AG2-AH2-AI2)*12-400000)*25%+77125\n))))))))/12,2)","v":235.11},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z2:AF2,H2:I2))*1%,2)","v":62.53},null,null,null,null,null,null,null,17.48,null,null,null,null,10,54.87,null,{"$f":"مدنى!$AN2","v":57.66},{"$f":"مدنى!$AN2","v":57.66},{"$f":"ROUNDUP(TRUNC((SUM((BC2+AP2)-AY2)*9%),3),2)","v":518.93999999999994},{"$f":"مدنى!$AL2","v":172.98},{"$f":"مدنى!$AM2","v":72.08},{"$f":"مدنى!$AN2","v":57.66},{"$f":"مدنى!$AO2","v":691.91},null,null,8.15,{"$f":"SUM(AK2:AP2,BC2)","v":8160.5499999999993},null,{"$f":"ROUNDUP(TRUNC((SUM((BC2+AP2)-AY2)*3%),3),2)","v":172.98},{"$f":"ROUNDUP(TRUNC((SUM((BC2+AP2)-AY2)*1.25%),3),2)","v":72.08},{"$f":"ROUNDUP(TRUNC((SUM((BC2+AP2)-AY2)*1%),3),2)","v":57.66},{"$f":"ROUNDUP(TRUNC((SUM((BC2+AP2)-AY2)*12%),3),2)","v":691.91},{"$f":"SUM(AQ2:AS2)","v":4129.54},{"$f":"IF(مدنى!$A2=\"مدير عام\",350)+IF(مدنى!$A2=\"اولى\",325)+IF(مدنى!$A2=\"ثانية\",275)+IF(مدنى!$A2=\"ثالثة\",225)+IF(مدنى!$A2=\"رابعة\",175)+IF(مدنى!$A2=\"خامسة\",175)+IF(مدنى!$A2=\"سادسة\",175)","v":350},355.38,{"$f":"SUM(AU2:BB2)-AT2","v":3424.16},170,null,null,325,150,1400,{"$f":"TRUNC(BZ2*150%,2)","v":914.37},{"$f":"IF(BZ2*200%>500,500,BZ2*200%)","v":500},{"$f":"IF(BZ2*50%<200,200,TRUNC(BZ2*50%,2))","v":304.79000000000002},{"$f":"SUM(مدنى!$BD2:$BE2)","v":3036.3799999999997},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":198.64},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2837.74},{"$f":"TRUNC(BG2*7%,2)","v":185.64},{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2652.1},173.5,2478.6,null,180,150.37,2148.23,130,132.03,1886.2,123.39,1762.81,83.94,1678.87,937.89,860.45,789.41,724.23,664.44,609.58000000000004,null,null,null,32.35,382.71999999999997,680.37,573.91999999999996,316.5,265.3,4624.0300000000007,18.45,32.75,3.05,183,18.290000000000003,60.96,4,2,1523.95,56.73,56.23,64.95,58.05,33.75,null,null,null,null,null,null,null,null,2652.1,"هبه محمود حسن النمر"]
["اولى","مدنى بندر",null,{"$f":"IF(E3<>\"\",SUBTOTAL(3,$E$1:E2),\"\")","v":1},"منال عبد النبى عبد النبي قطاية",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5364.9400000000005},{"$f":"SUM(مدنى!$H3:$AI3)","v":1600.3899999999999},{"$f":"CEILING((((BC3+AP3-1450))*0.75%),0.05)","v":35.25},121.34,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z3:AF3,H3:I3))*1%,2)","v":54.67},null,null,null,null,null,null,null,null,null,null,null,null,10,38.199999999999996,null,{"$f":"مدنى!$AN3","v":47.47},{"$f":"مدنى!$AN3","v":47.47},427.19,{"$f":"مدنى!$AL3","v":142.39999999999998},{"$f":"مدنى!$AM3","v":59.339999999999996},{"$f":"مدنى!$AN3","v":47.47},{"$f":"مدنى!$AO3","v":569.59},null,null,null,6965.33,null,142.39999999999998,59.339999999999996,47.47,569.59,3503.7200000000003,{"$f":"IF(مدنى!$A3=\"مدير عام\",350)+IF(مدنى!$A3=\"اولى\",325)+IF(مدنى!$A3=\"ثانية\",275)+IF(مدنى!$A3=\"ثالثة\",225)+IF(مدنى!$A3=\"رابعة\",175)+IF(مدنى!$A3=\"خامسة\",175)+IF(مدنى!$A3=\"سادسة\",175)","v":325},279.95999999999998,2898.76,300,null,null,300,150,1400,636.57000000000005,500,212.19,{"$f":"SUM(مدنى!$BD3:$BE3)","v":2642.81},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":172.89},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2469.92},161.58000000000001,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2308.34},151.01,2157.33,102.73,190,121.98,1742.62,107,107,1528.62,100,1428.62,67.790000000000006,1355.83,652.94000000000005,599.03,549.57000000000005,504.2,462.57,424.38000000000005,null,null,null,26.35,244.7,511.36,467.36,254.16,240.31,3800.59,13.850000000000001,null,2.13,183,12.74,42.44,4,2,1060.95,39.869999999999997,39.369999999999997,45.78,39.630000000000003,22.42,5,null,null,null,null,null,null,null,2308.34,"منال عبد النبى عبد النبي قطاية"]
["ثانية","مدنى بندر",null,{"$f":"IF(E4<>\"\",SUBTOTAL(3,$E$1:E3),\"\")","v":1},"عمرو احمد محمد خضر",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4784.87},{"$f":"SUM(مدنى!$H4:$AI4)","v":1508.17},{"$f":"CEILING((((BC4+AP4-1450))*0.75%),0.05)","v":30.950000000000003},56.4,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z4:AF4,H4:I4))*1%,2)","v":50.26},null,null,null,null,null,null,null,null,null,null,null,null,10,31.76,149.84,{"$f":"مدنى!$AN4","v":41.739999999999995},{"$f":"مدنى!$AN4","v":41.739999999999995},375.59,{"$f":"مدنى!$AL4","v":125.2},{"$f":"مدنى!$AM4","v":52.169999999999995},{"$f":"مدنى!$AN4","v":41.739999999999995},{"$f":"مدنى!$AO4","v":500.78},null,null,null,6293.04,null,125.2,52.169999999999995,41.739999999999995,500.78,3251.01,{"$f":"IF(مدنى!$A4=\"مدير عام\",350)+IF(مدنى!$A4=\"اولى\",325)+IF(مدنى!$A4=\"ثانية\",275)+IF(مدنى!$A4=\"ثالثة\",225)+IF(مدنى!$A4=\"رابعة\",175)+IF(مدنى!$A4=\"خامسة\",175)+IF(مدنى!$A4=\"سادسة\",175)","v":275},246.75,2729.26,300,null,null,250,150,1400,529.26,500,200,{"$f":"SUM(مدنى!$BD4:$BE4)","v":2322.14},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":151.91},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2170.23},141.97,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2028.26},132.68,1895.5700000000004,90.26,190,105.67,1509.6400000000003,92.69,92.69,1324.2600000000002,86.63,1237.6300000000001,58.93,1178.7,542.86,498.04,456.92,419.2,384.59,352.84000000000003,null,null,null,24.3,207.98999999999998,454.46,412.1,234.32,222.17,3507.96,12.15,null,1.77,174.51999999999998,10.59,35.29,4,6,882.1,32.729999999999997,32.33,38.01,32.01,17.940000000000001,null,null,null,null,null,null,null,null,2028.26,"عمرو احمد محمد خضر"]
["اولى","مدنى بندر",null,{"$f":"IF(E5<>\"\",SUBTOTAL(3,$E$1:E4),\"\")","v":1},"هويدا محمد السعيد علي ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5297.19},{"$f":"SUM(مدنى!$H5:$AI5)","v":1550.45},{"$f":"CEILING((((BC5+AP5-1450))*0.75%),0.05)","v":34.5},112.61,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z5:AF5,H5:I5))*1%,2)","v":53.87},null,null,null,null,null,null,null,null,null,null,null,null,null,36.89,null,{"$f":"مدنى!$AN5","v":46.47},{"$f":"مدنى!$AN5","v":46.47},418.15999999999997,{"$f":"مدنى!$AL5","v":139.38999999999999},{"$f":"مدنى!$AM5","v":58.08},{"$f":"مدنى!$AN5","v":46.47},{"$f":"مدنى!$AO5","v":557.54},null,null,null,6847.6399999999994,null,139.38999999999999,58.08,46.47,557.54,3466.62,{"$f":"IF(مدنى!$A5=\"مدير عام\",350)+IF(مدنى!$A5=\"اولى\",325)+IF(مدنى!$A5=\"ثانية\",275)+IF(مدنى!$A5=\"ثالثة\",225)+IF(مدنى!$A5=\"رابعة\",175)+IF(مدنى!$A5=\"خامسة\",175)+IF(مدنى!$A5=\"سادسة\",175)","v":325},272.01000000000005,2869.61,300,null,null,300,150,1400,614.71,500,204.9,{"$f":"SUM(مدنى!$BD5:$BE5)","v":2579.5399999999995},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":168.75},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2410.7899999999995},157.71,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2253.0799999999995},147.38999999999999,2105.6899999999996,100.27,190,118.76,1696.6599999999999,104.18,104.18,1488.3,97.36,1390.94,65.989999999999995,1319.95,630.53,578.47,530.71,486.89,446.69,409.81,null,null,null,25.85,261.01,525.20000000000005,456.78,251.84000000000003,238.34000000000003,3735.56,13.5,null,2.0499999999999998,183,12.299999999999999,40.989999999999995,4,2,1024.52,38.5,38,44.28,38.130000000000003,21.42,5,null,null,null,null,null,null,null,2253.0799999999995,"هويدا محمد السعيد علي "]
["ثانية","مدنى بندر",null,{"$f":"IF(E6<>\"\",SUBTOTAL(3,$E$1:E5),\"\")","v":1},"نسمة على حسن الغالى",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4558.21},{"$f":"SUM(مدنى!$H6:$AI6)","v":1171.71},27.35,30.88,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z6:AF6,H6:I6))*1%,2)","v":46.28},null,null,null,null,null,null,null,null,null,null,null,null,null,23.94,null,{"$f":"مدنى!$AN6","v":36.93},{"$f":"مدنى!$AN6","v":36.93},332.36,{"$f":"مدنى!$AL6","v":110.79},{"$f":"مدنى!$AM6","v":46.169999999999995},{"$f":"مدنى!$AN6","v":36.93},{"$f":"مدنى!$AO6","v":443.15},null,null,null,5729.92,null,110.79,46.169999999999995,36.93,443.15,3052.11,{"$f":"IF(مدنى!$A6=\"مدير عام\",350)+IF(مدنى!$A6=\"اولى\",325)+IF(مدنى!$A6=\"ثانية\",275)+IF(مدنى!$A6=\"ثالثة\",225)+IF(مدنى!$A6=\"رابعة\",175)+IF(مدنى!$A6=\"خامسة\",175)+IF(مدنى!$A6=\"سادسة\",175)","v":275},218.11,2559,340,null,null,250,150,1400,399,500,200,{"$f":"SUM(مدنى!$BD6:$BE6)","v":2040.77},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":133.5},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1907.27},124.77,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1782.5},116.61,1665.89,79.319999999999993,190,91.36,1305.21,80.14,80.14,1144.93,74.900000000000006,1070.03,50.95,1019.08,409.26,375.47,344.47,316.02999999999997,289.94,266,null,null,null,22.05,194.23999999999998,402.01,361.3,196.12,185.72,3174.08,10.4,null,1.33,149.81,7.98,26.6,4,2,665,25.72,24.92,33.54,27.54,15.36,null,null,null,null,null,null,null,null,1782.5,"نسمة على حسن الغالى"]
["اولى",null,null,{"$f":"IF(E7<>\"\",SUBTOTAL(3,$E$1:E6),\"\")","v":1},"سحر يحيى التابعى رزق",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5106.38},{"$f":"SUM(مدنى!$H7:$AI7)","v":1438.3000000000002},32.550000000000004,91.18,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z7:AF7,H7:I7))*1%,2)","v":51.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"مدنى!$AN7","v":43.879999999999995},{"$f":"مدنى!$AN7","v":43.879999999999995},394.9,{"$f":"مدنى!$AL7","v":131.63999999999999},{"$f":"مدنى!$AM7","v":54.85},{"$f":"مدنى!$AN7","v":43.879999999999995},{"$f":"مدنى!$AO7","v":526.54},null,null,23.19,6544.68,null,131.63999999999999,54.85,43.879999999999995,526.54,3352.03,{"$f":"IF(مدنى!$A7=\"مدير عام\",350)+IF(مدنى!$A7=\"اولى\",325)+IF(مدنى!$A7=\"ثانية\",275)+IF(مدنى!$A7=\"ثالثة\",225)+IF(مدنى!$A7=\"رابعة\",175)+IF(مدنى!$A7=\"خامسة\",175)+IF(مدنى!$A7=\"سادسة\",175)","v":325},247.59,2779.44,300,null,null,300,150,1400,529.44000000000005,500,200,{"$f":"SUM(مدنى!$BD7:$BE7)","v":2435.7400000000002},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":159.34},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2276.4},148.91999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2127.48},132.55000000000001,1893.63,90.17,190,105.55,1507.91,92.59,92.59,1322.73,86.53,1236.2,58.86,1177.3399999999999,543.04,498.21,457.08,419.34,384.72,352.96,null,null,null,24.25,231.07999999999998,475.69,417.46,232.45999999999998,220.35999999999999,3502.78,12.100000000000001,null,1.75,173.10999999999999,10.5,35,4,2,882.4,33.14,32.64,37.14,31.14,17.36,null,null,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":101.3},2026.18,"سحر يحيى التابعى رزق"]
["ثانية","مدنى بندر",null,{"$f":"IF(E8<>\"\",SUBTOTAL(3,$E$1:E7),\"\")","v":2},"امين امين الطنطاوى المتولي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4688.58},{"$f":"SUM(مدنى!$H8:$AI8)","v":1248.51},28.650000000000002,45.41,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z8:AF8,H8:I8))*1%,2)","v":47.69},null,null,null,null,null,null,null,null,null,null,null,null,10,23.58,null,{"$f":"مدنى!$AN8","v":38.699999999999996},{"$f":"مدنى!$AN8","v":38.699999999999996},348.27,{"$f":"مدنى!$AL8","v":116.09},{"$f":"مدنى!$AM8","v":48.37},{"$f":"مدنى!$AN8","v":38.699999999999996},{"$f":"مدنى!$AO8","v":464.34999999999997},null,null,null,5937.09,null,116.09,48.37,38.699999999999996,464.34999999999997,3154.58,{"$f":"IF(مدنى!$A8=\"مدير عام\",350)+IF(مدنى!$A8=\"اولى\",325)+IF(مدنى!$A8=\"ثانية\",275)+IF(مدنى!$A8=\"ثالثة\",225)+IF(مدنى!$A8=\"رابعة\",175)+IF(مدنى!$A8=\"خامسة\",175)+IF(مدنى!$A8=\"سادسة\",175)","v":275},226.58000000000004,2653,340,100,null,250,150,1400,393,500,200,{"$f":"SUM(مدنى!$BD8:$BE8)","v":2115},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":138.36000000000001},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1976.6399999999999},129.31,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1847.33},120.85,1726.48,82.21,190,95.13,1359.14,83.45,83.45,1192.24,74.28,1061.19,50.53,1010.66,403.1,369.82,339.29,311.27999999999997,285.58,262,null,null,null,22.6,201.76,418.3,380.2,204.24,193.94,3257.66,10.3,null,1.31,158.57,7.86,26.2,4,null,655,25.32,24.92,33.54,27.52,15.36,null,56.77,1135.47,null,null,null,null,null,1847.33,"امين امين الطنطاوى المتولي"]
["ثالثة","مدنى بندر",null,{"$f":"IF(E9<>\"\",SUBTOTAL(3,$E$1:E8),\"\")","v":2},"ابتسام المتولى محمد عبد الفتاح",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4457.7099999999991},{"$f":"SUM(مدنى!$H9:$AI9)","v":1132.9000000000001},26.450000000000003,28.28,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z9:AF9,H9:I9))*1%,2)","v":45.26},null,null,null,null,null,null,null,null,null,null,null,null,null,23.22,null,{"$f":"مدنى!$AN9","v":35.74},{"$f":"مدنى!$AN9","v":35.74},321.67,{"$f":"مدنى!$AL9","v":107.23},{"$f":"مدنى!$AM9","v":44.68},{"$f":"مدنى!$AN9","v":35.74},{"$f":"مدنى!$AO9","v":428.89},null,null,null,5590.61,null,107.23,44.68,35.74,428.89,2934.39,{"$f":"IF(مدنى!$A9=\"مدير عام\",350)+IF(مدنى!$A9=\"اولى\",325)+IF(مدنى!$A9=\"ثانية\",275)+IF(مدنى!$A9=\"ثالثة\",225)+IF(مدنى!$A9=\"رابعة\",175)+IF(مدنى!$A9=\"خامسة\",175)+IF(مدنى!$A9=\"سادسة\",175)","v":225},212.39,2497,340,null,null,200,150,1400,387,500,200,{"$f":"SUM(مدنى!$BD9:$BE9)","v":2039.68},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":133.43},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1906.25},124.7,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1781.55},116.55,1665,79.28,190,91.3,1304.42,80.09,80.09,1144.24,74.849999999999994,1069.3900000000001,48.49,969.98,396.93,364.16,334.1,306.52,281.22000000000003,258,null,null,null,21.650000000000002,188.7,389.48,353.7299999999999,189.32999999999998,179.13,3110.98,10.200000000000001,null,1.29,144.29999999999998,7.74,25.8,4,null,645,24.92,24.12,32.94,7.2,4.8,null,0,null,null,null,null,null,null,1781.55,"ابتسام المتولى محمد عبد الفتاح"]
["اولى","مدنى بندر",null,{"$f":"IF(E10<>\"\",SUBTOTAL(3,$E$1:E9),\"\")","v":2},"نورا على محمد زيان",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4848.9599999999991},{"$f":"SUM(مدنى!$H10:$AI10)","v":1318.6},30.150000000000002,62.3,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z10:AF10,H10:I10))*1%,2)","v":49.26},null,null,null,null,null,null,null,null,null,null,null,null,null,28.16,null,{"$f":"مدنى!$AN10","v":40.669999999999995},{"$f":"مدنى!$AN10","v":40.669999999999995},365.96,{"$f":"مدنى!$AL10","v":121.99000000000001},{"$f":"مدنى!$AM10","v":50.83},{"$f":"مدنى!$AN10","v":40.669999999999995},{"$f":"مدنى!$AO10","v":487.94},null,null,null,6167.5599999999995,null,121.99000000000001,50.83,40.669999999999995,487.94,3233.76,{"$f":"IF(مدنى!$A10=\"مدير عام\",350)+IF(مدنى!$A10=\"اولى\",325)+IF(مدنى!$A10=\"ثانية\",275)+IF(مدنى!$A10=\"ثالثة\",225)+IF(مدنى!$A10=\"رابعة\",175)+IF(مدنى!$A10=\"خامسة\",175)+IF(مدنى!$A10=\"سادسة\",175)","v":325},229.44,2679.32,340,null,null,300,150,1400,469.32,500,200,{"$f":"SUM(مدنى!$BD10:$BE10)","v":2232.37},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":146.04},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2086.33},136.47999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1949.85},127.56,1822.29,86.77,190,101.1,1444.42,88.69,88.69,1267.04,82.89,1184.1500000000001,56.15,1123,481.37,441.63,405.17,371.72,341.03,312.88,null,null,null,23.200000000000003,209.66,437.66,395.46,216.14999999999998,204.79999999999998,3348.3199999999997,11.350000000000001,null,1.57,162.54999999999998,9.39,31.290000000000003,4,2,782.2,29.4,28.6,34.74,28.74,15.76,5,0,null,null,null,null,null,null,1949.85,"نورا على محمد زيان"]
["رابعة","مدنى بندر",null,{"$f":"IF(E11<>\"\",SUBTOTAL(3,$E$1:E10),\"\")","v":2},"انوار السيد احمد هجرسي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4354.91},{"$f":"SUM(مدنى!$H11:$AI11)","v":1063.04},25.35,25.61,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z11:AF11,H11:I11))*1%,2)","v":43.98},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"مدنى!$AN11","v":34.269999999999996},{"$f":"مدنى!$AN11","v":34.269999999999996},308.42,{"$f":"مدنى!$AL11","v":102.81},{"$f":"مدنى!$AM11","v":42.839999999999996},{"$f":"مدنى!$AN11","v":34.269999999999996},{"$f":"مدنى!$AO11","v":411.21999999999997},null,null,null,5417.95,null,102.81,42.839999999999996,34.269999999999996,411.21999999999997,2809.08,{"$f":"IF(مدنى!$A11=\"مدير عام\",350)+IF(مدنى!$A11=\"اولى\",325)+IF(مدنى!$A11=\"ثانية\",275)+IF(مدنى!$A11=\"ثالثة\",225)+IF(مدنى!$A11=\"رابعة\",175)+IF(مدنى!$A11=\"خامسة\",175)+IF(مدنى!$A11=\"سادسة\",175)","v":175},218.41999999999996,2415.66,385,null,null,150,150,1400,400.66,500,200,{"$f":"SUM(مدنى!$BD11:$BE11)","v":2017.7299999999998},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":132},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1885.7299999999998},123.36,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1762.37},115.29,1647.08,null,200,94.66,1352.4199999999998,83.04,83.04,1186.3399999999999,77.61,1108.73,52.79,1055.94,410.96,377.03,345.9,317.33999999999997,291.14,267.11,null,null,null,22,195.87,402.8,343.18999999999994,195.23000000000002,184.93,3165.6,10.3,null,1.34,148.85,8.02,26.720000000000002,4,null,667.77,25.29,25.09,29.64,23.94,12.76,null,0,null,null,null,null,null,null,1762.37,"انوار السيد احمد هجرسي"]
["ثالثة","مدنى بندر",null,{"$f":"IF(E12<>\"\",SUBTOTAL(3,$E$1:E11),\"\")","v":2},"سارة عبده السيد الكيلانى",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4256.41},{"$f":"SUM(مدنى!$H12:$AI12)","v":1053.45},24.650000000000002,23.06,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z12:AF12,H12:I12))*1%,2)","v":43.2},null,null,null,null,null,null,null,null,null,null,null,null,null,20.48,null,{"$f":"مدنى!$AN12","v":33.35},{"$f":"مدنى!$AN12","v":33.35},300.12,{"$f":"مدنى!$AL12","v":100.04},{"$f":"مدنى!$AM12","v":41.69},{"$f":"مدنى!$AN12","v":33.35},{"$f":"مدنى!$AO12","v":400.15999999999997},null,null,null,5309.86,null,100.04,41.69,33.35,400.15999999999997,2825.12,{"$f":"IF(مدنى!$A12=\"مدير عام\",350)+IF(مدنى!$A12=\"اولى\",325)+IF(مدنى!$A12=\"ثانية\",275)+IF(مدنى!$A12=\"ثالثة\",225)+IF(مدنى!$A12=\"رابعة\",175)+IF(مدنى!$A12=\"خامسة\",175)+IF(مدنى!$A12=\"سادسة\",175)","v":225},238.87,2361.25,385,null,null,200,150,1400,341.25,455,200,{"$f":"SUM(مدنى!$BD12:$BE12)","v":1909.5},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":124.92},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1784.58},116.74,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1667.84},109.11,1558.73,74.22,190,84.68,1209.83,74.28,74.28,1061.27,69.42,991.85,47.23,944.62,350,321.11,294.60000000000002,270.27999999999997,247.97,227.5,null,null,null,20.55,174.67,357.38,328.33000000000004,171.31,162.16,2949.87,9.15,0,1.1399999999999999,131.44,6.83,22.75,4,null,568.75,22.13,21.93,30.06,6.3,4.2,null,0,null,null,null,null,null,null,1667.84,"سارة عبده السيد الكيلانى"]
["ثانية","مدنى بندر",null,{"$f":"IF(E13<>\"\",SUBTOTAL(3,$E$1:E12),\"\")","v":2},"ايمان كامل السيد الفيومي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4602.57},{"$f":"SUM(مدنى!$H13:$AI13)","v":1206.31},27.85,35.76,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z13:AF13,H13:I13))*1%,2)","v":46.82},null,null,null,null,null,null,null,null,null,null,null,null,10,23.58,null,{"$f":"مدنى!$AN13","v":37.61},{"$f":"مدنى!$AN13","v":37.61},338.42,{"$f":"مدنى!$AL13","v":112.81},{"$f":"مدنى!$AM13","v":47.01},{"$f":"مدنى!$AN13","v":37.61},{"$f":"مدنى!$AO13","v":451.23},null,null,null,{"$f":"SUM(AK13:AP13,BC13)","v":5808.88},null,112.81,47.01,37.61,451.23,{"$f":"SUM(AQ13:AS13)","v":3045.18},{"$f":"IF(مدنى!$A13=\"مدير عام\",350)+IF(مدنى!$A13=\"اولى\",325)+IF(مدنى!$A13=\"ثانية\",275)+IF(مدنى!$A13=\"ثالثة\",225)+IF(مدنى!$A13=\"رابعة\",175)+IF(مدنى!$A13=\"خامسة\",175)+IF(مدنى!$A13=\"سادسة\",175)","v":275},217.18,2553,340,null,null,250,150,1400,393,500,200,{"$f":"SUM(مدنى!$BD13:$BE13)","v":2115.04},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":138.36000000000001},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1976.6799999999998},{"$f":"TRUNC(BG13*7%,2)","v":129.31},{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1847.37},120.85,1726.52,82.21,190,95.14,1359.17,79.48,79.48,1135.49,74.28,1061.21,50.53,1010.68,403.1,369.82,339.29,311.27999999999997,285.58,262,null,null,null,21.950000000000003,193.01,399.1,368.15999999999997,194.44,184.14,3159.68,10.3,null,1.31,148.76999999999998,7.86,26.2,4,2,655,25.32,24.92,33.54,27.54,15.36,null,64.72,1294.45,null,null,null,null,null,1847.37,"ايمان كامل السيد الفيومي"]
["اولى","مدنى بندر",null,{"$f":"IF(E14<>\"\",SUBTOTAL(3,$E$1:E13),\"\")","v":2},"صباح علي محمد جودة",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5947.77},{"$f":"SUM(مدنى!$H14:$AI14)","v":1911.8899999999999},40.950000000000003,202.94,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z14:AF14,H14:I14))*1%,2)","v":60.59},null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,{"$f":"مدنى!$AN14","v":55.1},{"$f":"مدنى!$AN14","v":55.1},495.84,{"$f":"مدنى!$AL14","v":165.28},{"$f":"مدنى!$AM14","v":68.87},{"$f":"مدنى!$AN14","v":55.1},{"$f":"مدنى!$AO14","v":661.12},null,null,null,7859.66,null,165.28,68.87,55.1,661.12,3892.87,{"$f":"IF(مدنى!$A14=\"مدير عام\",350)+IF(مدنى!$A14=\"اولى\",325)+IF(مدنى!$A14=\"ثانية\",275)+IF(مدنى!$A14=\"ثالثة\",225)+IF(مدنى!$A14=\"رابعة\",175)+IF(مدنى!$A14=\"خامسة\",175)+IF(مدنى!$A14=\"سادسة\",175)","v":325},339.7,3228.17,255,null,null,300,150,1400,849.88,500,283.29000000000002,{"$f":"SUM(مدنى!$BD14:$BE14)","v":3016.42},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":197.33},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2819.09},184.42,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2634.67},172.36,2462.31,null,190,148.65,2123.66,130,130.41999999999999,1863.24,121.89,1741.35,82.92,1658.43,871.74,799.77,733.74,673.16,617.58000000000004,566.59,null,null,null,30.950000000000003,359.5,649.95000000000005,548.56999999999994,301.85999999999996,259.5,4432.6000000000004,17.400000000000002,24.96,2.84,183,17,56.66,4,2,1416.47,52.77,52.27,60.48,53.58,31.15,null,null,null,null,null,null,null,null,2634.67,"صباح علي محمد جودة"]
["اولى",null,null,{"$f":"IF(E15<>\"\",SUBTOTAL(3,$E$1:E14),\"\")","v":2},"سحر يحيى التابعى رزق",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":6430.5000000000009},{"$f":"SUM(مدنى!$H15:$AI15)","v":2153.9499999999998},{"$f":"CEILING((((BC15+AP15-1450))*0.75%),0.05)","v":45.6},{"$f":"TRUNC(IF(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12<=24000,0,\nIF(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-9000<=30000,(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-24000)*2.5%,\nIF(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-9000<=45000,(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-39000)*10%+375,\nIF(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-9000<=60000,(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-54000)*15%+1875,\nIF(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-9000<=200000,(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-60000)*20%+4125,\nIF(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-9000<=400000,(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-200000)*22.5%+32125,\nIF(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-9000<=600000,(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-400000)*25%+77125,\nIF(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-9000>600000,(((BC15+AP15)-H15-X15-Y15-Z15-AA15-AB15-AY15-AG15-AH15-AI15)*12-400000)*25%+77125\n))))))))/12,2)","v":288.94},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z15:AF15,H15:I15))*1%,2)","v":65.180000000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"مدنى!$AN15","v":61.28},{"$f":"مدنى!$AN15","v":61.28},{"$f":"ROUNDUP(TRUNC((SUM((BC15+AP15)-AY15)*9%),3),2)","v":551.47},{"$f":"مدنى!$AL15","v":183.82999999999998},{"$f":"مدنى!$AM15","v":76.600000000000009},{"$f":"مدنى!$AN15","v":61.28},{"$f":"مدنى!$AO15","v":735.3},null,null,23.19,8584.4500000000007,null,{"$f":"ROUNDUP(TRUNC((SUM((BC15+AP15)-AY15)*3%),3),2)","v":183.82999999999998},{"$f":"ROUNDUP(TRUNC((SUM((BC15+AP15)-AY15)*1.25%),3),2)","v":76.600000000000009},{"$f":"ROUNDUP(TRUNC((SUM((BC15+AP15)-AY15)*1%),3),2)","v":61.28},{"$f":"ROUNDUP(TRUNC((SUM((BC15+AP15)-AY15)*12%),3),2)","v":735.3},{"$f":"SUM(AQ15:AS15)","v":3352.03},{"$f":"IF(مدنى!$A15=\"مدير عام\",350)+IF(مدنى!$A15=\"اولى\",325)+IF(مدنى!$A15=\"ثانية\",275)+IF(مدنى!$A15=\"ثالثة\",225)+IF(مدنى!$A15=\"رابعة\",175)+IF(مدنى!$A15=\"خامسة\",175)+IF(مدنى!$A15=\"سادسة\",175)","v":325},247.59,{"$f":"SUM(AU15:BB15)-AT15","v":2779.44},300,null,null,300,150,1400,{"$f":"TRUNC(BZ15*150%,2)","v":529.44000000000005},{"$f":"IF(BZ15*200%>500,500,BZ15*200%)","v":500},{"$f":"IF(BZ15*50%<200,200,TRUNC(BZ15*50%,2))","v":200},{"$f":"SUM(مدنى!$BD15:$BE15)","v":4175.41},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":273.14999999999998},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":3902.26},255.28,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":3646.98},132.55000000000001,1893.63,90.17,190,105.55,1507.91,92.59,92.59,1322.73,86.53,1236.2,58.86,1177.3399999999999,543.04,498.21,457.08,419.34,384.72,352.96,null,null,null,24.25,231.07999999999998,475.69,417.46,232.45999999999998,220.35999999999999,3502.78,12.100000000000001,null,1.75,173.10999999999999,10.5,35,4,2,882.4,33.14,32.64,37.14,31.14,17.36,null,null,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)*16","v":1620.8},2026.18,"سحر يحيى التابعى رزق"]
["اولى",null,null,{"$f":"IF(E16<>\"\",SUBTOTAL(3,$E$1:E15),\"\")","v":3},"سحر يحيى التابعى رزق",{"$f":"F15-F7","v":1324.1200000000008},715.64999999999964,13.049999999999997,197.76,13.370000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.400000000000006,17.400000000000006,156.57000000000005,52.19,21.750000000000007,17.400000000000006,208.76,0,0,0,2039.7700000000004,0,{"$f":"AL15-AL7","v":52.19},21.750000000000007,17.400000000000006,208.76,0,0,0,0,0,0,0,0,0,0,0,0,0,1739.6699999999996,113.80999999999997,1625.8600000000001,106.36000000000001,1519.5,0,0,0,0,0,0,0,0,0,0,{"$f":"BR15-BR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX15-CX7","v":0},0,0,0,0,0,0,0,1519.5,2026.18,"سحر يحيى التابعى رزق"]
["اولى",null,null,{"$f":"IF(E17<>\"\",SUBTOTAL(3,$E$1:E14),\"\")","v":2},"احمد محمد سعد حبيب ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5225.16},{"$f":"SUM(مدنى!$H17:$AI17)","v":1524.26},33.85,105.65,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z17:AF17,H17:I17))*1%,2)","v":53.21},null,null,null,null,null,null,null,null,null,null,null,null,10,32.64,null,{"$f":"مدنى!$AN17","v":45.629999999999995},{"$f":"مدنى!$AN17","v":45.629999999999995},410.62,{"$f":"مدنى!$AL17","v":136.88},{"$f":"مدنى!$AM17","v":57.03},{"$f":"مدنى!$AN17","v":45.629999999999995},{"$f":"مدنى!$AO17","v":547.49},null,null,null,6749.42,null,136.88,57.03,45.629999999999995,547.49,3367.5299999999997,{"$f":"IF(مدنى!$A17=\"مدير عام\",350)+IF(مدنى!$A17=\"اولى\",325)+IF(مدنى!$A17=\"ثانية\",275)+IF(مدنى!$A17=\"ثالثة\",225)+IF(مدنى!$A17=\"رابعة\",175)+IF(مدنى!$A17=\"خامسة\",175)+IF(مدنى!$A17=\"سادسة\",175)","v":325},248.57,2793.96,300,null,null,300,150,1400,543.96,500,200,{"$f":"SUM(مدنى!$BD17:$BE17)","v":2594.86},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":169.75},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2425.11},158.65,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2266.46},141.21,2017.33,96.06,190,113.26,1618.01,99.35,99.35,1419.31,88.43,1263.3,60.15,1203.1500000000001,557.92999999999995,511.87,469.61,430.84,395.27,362.64,null,null,null,24.55,235.39,486.19,434.76,238.65,226.25,3547.1099999999997,12.4,null,1.82,177.28,10.879999999999999,36.269999999999996,4,6,906.6,34.11,33.71,39.64,32.29,18.12,null,67.58,1351.73,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":107.92},2158.54,"احمد محمد سعد حبيب "]
["ثانية","مدنى بندر",null,{"$f":"IF(E18<>\"\",SUBTOTAL(3,$E$1:E17),\"\")","v":5},"رضا محمد ابراهيم الدسوقي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4636.869999999999},{"$f":"SUM(مدنى!$H18:$AI18)","v":1225.8400000000001},28.200000000000003,39.61,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z18:AF18,H18:I18))*1%,2)","v":47.19},null,null,null,null,null,null,null,null,null,null,null,null,10,25.560000000000002,null,{"$f":"مدنى!$AN18","v":38.07},{"$f":"مدنى!$AN18","v":38.07},342.56,{"$f":"مدنى!$AL18","v":114.19000000000001},{"$f":"مدنى!$AM18","v":47.58},{"$f":"مدنى!$AN18","v":38.07},{"$f":"مدنى!$AO18","v":456.74},null,null,null,5862.7099999999991,null,114.19000000000001,47.58,38.07,456.74,3083.29,{"$f":"IF(مدنى!$A18=\"مدير عام\",350)+IF(مدنى!$A18=\"اولى\",325)+IF(مدنى!$A18=\"ثانية\",275)+IF(مدنى!$A18=\"ثالثة\",225)+IF(مدنى!$A18=\"رابعة\",175)+IF(مدنى!$A18=\"خامسة\",175)+IF(مدنى!$A18=\"سادسة\",175)","v":275},222.35000000000002,2585.94,340,null,null,250,150,1400,425.94,500,200,{"$f":"SUM(مدنى!$BD18:$BE18)","v":2122.8399999999997},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":138.87},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1983.9699999999998},129.79,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1854.1799999999998},121.3,1732.8799999999999,82.51,190,95.53,1364.84,83.8,83.8,1197.24,78.319999999999993,1118.92,53.04,1060.8800000000001,436.9,400.83271397560009,367.73643484000007,337.37287600000002,309.51639999999998,283.95999999999998,null,null,null,22.5,200.16,415.89,373.17,204.03,193.23,3242.8199999999997,10.8,null,1.42,154.88999999999999,8.52,28.400000000000002,4,2,709.9,26.46,26.06,35.19,29.19,16.059999999999999,5,null,null,null,null,null,null,null,1854.1799999999998,"رضا محمد ابراهيم الدسوقي"]
["ثانية","مدنى بندر",null,{"$f":"IF(E19<>\"\",SUBTOTAL(3,$E$1:E18),\"\")","v":5},"منار صلاح الدين عبد المنعم ابو العيلة",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4834.68},{"$f":"SUM(مدنى!$H19:$AI19)","v":1313.25},30,60.7,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z19:AF19,H19:I19))*1%,2)","v":49.13},null,null,null,null,null,null,null,null,null,null,null,null,null,29.430000000000003,null,{"$f":"مدنى!$AN19","v":40.5},{"$f":"مدنى!$AN19","v":40.5},364.45,{"$f":"مدنى!$AL19","v":121.49000000000001},{"$f":"مدنى!$AM19","v":50.62},{"$f":"مدنى!$AN19","v":40.5},{"$f":"مدنى!$AO19","v":485.93},null,null,null,6147.93,null,121.49000000000001,50.62,40.5,485.93,3159.08,{"$f":"IF(مدنى!$A19=\"مدير عام\",350)+IF(مدنى!$A19=\"اولى\",325)+IF(مدنى!$A19=\"ثانية\",275)+IF(مدنى!$A19=\"ثالثة\",225)+IF(مدنى!$A19=\"رابعة\",175)+IF(مدنى!$A19=\"خامسة\",175)+IF(مدنى!$A19=\"سادسة\",175)","v":275},233.64,2650.44,340,null,null,250,150,1400,490.44,500,200,{"$f":"SUM(مدنى!$BD19:$BE19)","v":2290.31},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":149.83000000000001},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2140.48},140.03,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2000.4499999999998},130.87,1869.58,89.02,190,104.05,1486.51,91.27,91.27,1303.97,85.3,1218.67,57.79,1155.8800000000001,436.9,400.83271397560009,423.42268184000005,388.46117600000002,356.38639999999998,326.95999999999998,null,null,null,27.35,224.20999999999998,462.25,29.430000000000003,222.28999999999996,210.68999999999997,3907.4900000000002,11.600000000000001,null,1.64,166.54,9.81,32.699999999999996,4,2,817.4,30.76,30.36,35.340000000000003,29.34,16.16,5,null,null,null,null,null,null,null,2000.4499999999998,"منار صلاح الدين عبد المنعم ابو العيلة"]
["ثانية","مدنى بندر",null,{"$f":"IF(E20<>\"\",SUBTOTAL(3,$E$1:E19),\"\")","v":5},"امال عوض التابعى سلامة",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4663.869999999999},{"$f":"SUM(مدنى!$H20:$AI20)","v":1229.18},28.400000000000002,41.53,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z20:AF20,H20:I20))*1%,2)","v":47.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"مدنى!$AN20","v":38.32},{"$f":"مدنى!$AN20","v":38.32},344.89,{"$f":"مدنى!$AL20","v":114.96},{"$f":"مدنى!$AM20","v":47.9},{"$f":"مدنى!$AN20","v":38.32},{"$f":"مدنى!$AO20","v":459.84999999999997},null,null,29.29,5893.0499999999993,null,114.96,47.9,38.32,459.84999999999997,3119.76,{"$f":"IF(مدنى!$A20=\"مدير عام\",350)+IF(مدنى!$A20=\"اولى\",325)+IF(مدنى!$A20=\"ثانية\",275)+IF(مدنى!$A20=\"ثالثة\",225)+IF(مدنى!$A20=\"رابعة\",175)+IF(مدنى!$A20=\"خامسة\",175)+IF(مدنى!$A20=\"سادسة\",175)","v":275},252.45,2592.31,340,null,null,250,150,1400,432.31,500,200,{"$f":"SUM(مدنى!$BD20:$BE20)","v":2112.2599999999998},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":138.18},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1974.08},129.13999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1844.94},120.69,1724.2436000000002,82.1,190,95,1357.1436000000001,83.333600000000004,83.33,1190.48,77.88,1112.5999999999999,52.98,1059.6199999999999,443.41,406.8,373.22,342.41,314.14,288.20999999999998,null,null,null,22.55,200.04,416.3,376.08,204.56,193.71,3245.9300000000003,10.850000000000001,null,1.45,154.78,8.65,28.830000000000002,4,null,720.52,27.18,26.78,31.14,25.14,12.96,null,0,null,null,null,null,null,null,1844.94,"امال عوض التابعى سلامة"]
["اولى","مدنى بندر",null,{"$f":"IF(E21<>\"\",SUBTOTAL(3,$E$1:E20),\"\")","v":5},"عزيزة محمد يحيي منصف",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5378.7800000000007},{"$f":"SUM(مدنى!$H21:$AI21)","v":1605.3999999999999},35.35,122.89,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z21:AF21,H21:I21))*1%,2)","v":54.8},null,null,null,null,null,null,null,null,null,null,null,null,10,36.89,null,{"$f":"مدنى!$AN21","v":47.629999999999995},{"$f":"مدنى!$AN21","v":47.629999999999995},428.64,{"$f":"مدنى!$AL21","v":142.88},{"$f":"مدنى!$AM21","v":59.54},{"$f":"مدنى!$AN21","v":47.629999999999995},{"$f":"مدنى!$AO21","v":571.52},null,null,null,6984.18,null,142.88,59.54,47.629999999999995,571.52,3466.32,{"$f":"IF(مدنى!$A21=\"مدير عام\",350)+IF(مدنى!$A21=\"اولى\",325)+IF(مدنى!$A21=\"ثانية\",275)+IF(مدنى!$A21=\"ثالثة\",225)+IF(مدنى!$A21=\"رابعة\",175)+IF(مدنى!$A21=\"خامسة\",175)+IF(مدنى!$A21=\"سادسة\",175)","v":325},271.71000000000004,2869.61,300,null,null,300,150,1400,614.71,500,204.9,{"$f":"SUM(مدنى!$BD21:$BE21)","v":2696.2899999999995},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":176.39},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2519.8999999999996},164.85,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2355.0499999999997},154.06,2200.9899999999998,104.8,190,124.7,1781.4899999999998,104.18,104.18,1488.3,97.36,1390.94,65.989999999999995,1319.95,630.53,578.47,530.71,486.89,446.69,409.81,null,null,null,25.85,32.11,31.71,468.75,251.84000000000003,238.34000000000003,3733.56,13.5,null,2.0499999999999998,183,12.299999999999999,40.989999999999995,4,null,1024.52,38.5,38,44.28,38.130000000000003,21.42,5,84.83,1696.6599999999999,null,null,null,null,null,2355.0499999999997,"عزيزة محمد يحيي منصف"]
["اولى","مدنى بندر",null,{"$f":"IF(E22<>\"\",SUBTOTAL(3,$E$1:E21),\"\")","v":5},"حسين حسين محمد ابو جبر",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5345.6200000000008},{"$f":"SUM(مدنى!$H22:$AI22)","v":1835.4899999999998},36.65,119.38,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z22:AF22,H22:I22))*1%,2)","v":56.32},null,null,null,null,null,null,null,null,null,null,null,null,10,42.93,177.29,{"$f":"مدنى!$AN22","v":49.309999999999995},{"$f":"مدنى!$AN22","v":49.309999999999995},443.76,{"$f":"مدنى!$AL22","v":147.91999999999999},{"$f":"مدنى!$AM22","v":61.64},{"$f":"مدنى!$AN22","v":49.309999999999995},{"$f":"مدنى!$AO22","v":591.66999999999996},null,null,null,7181.1100000000006,null,147.91999999999999,61.64,49.309999999999995,591.66999999999996,3683.07,{"$f":"IF(مدنى!$A22=\"مدير عام\",350)+IF(مدنى!$A22=\"اولى\",325)+IF(مدنى!$A22=\"ثانية\",275)+IF(مدنى!$A22=\"ثالثة\",225)+IF(مدنى!$A22=\"رابعة\",175)+IF(مدنى!$A22=\"خامسة\",175)+IF(مدنى!$A22=\"سادسة\",175)","v":325},309.14999999999998,3048.92,255,null,null,300,150,1400,715.44,500,238.48,{"$f":"SUM(مدنى!$BD22:$BE22)","v":2647.5},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":173.2},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2474.3000000000002},161.87,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2312.4300000000003},151.28,2161.15,null,190,128.94999999999999,1842.2,113.11,113.11,1615.98,105.71,1510.27,71.91,1438.36,733.85,673.26,617.66999999999996,566.67617600000005,519.88639999999998,476.96,null,null,null,28.05,277.08,552.53,487.58,264.21999999999997,247.39999999999998,4037.28,15.15,1.67,2.3899999999999997,183,14.31,47.699999999999996,4,6,1192.4000000000001,44.3,43.8,50.77,44.62,25.95,null,null,null,null,null,null,null,null,2312.4300000000003,"حسين حسين محمد ابو جبر"]
["اولى",null,null,{"$f":"IF(E23<>\"\",SUBTOTAL(3,$E$1:E22),\"\")","v":5},"تامر مصطفى محمود فرح",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5183.6500000000015},{"$f":"SUM(مدنى!$H23:$AI23)","v":1460.0499999999997},33.200000000000003,100.95,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z23:AF23,H23:I23))*1%,2)","v":52.46},null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,{"$f":"مدنى!$AN23","v":44.73},{"$f":"مدنى!$AN23","v":44.73},402.5,{"$f":"مدنى!$AL23","v":134.16999999999999},{"$f":"مدنى!$AM23","v":55.91},{"$f":"مدنى!$AN23","v":44.73},{"$f":"مدنى!$AO23","v":536.66999999999996},null,null,null,6643.7000000000007,null,134.16999999999999,55.91,44.73,536.66999999999996,3344.7599999999998,{"$f":"IF(مدنى!$A23=\"مدير عام\",350)+IF(مدنى!$A23=\"اولى\",325)+IF(مدنى!$A23=\"ثانية\",275)+IF(مدنى!$A23=\"ثالثة\",225)+IF(مدنى!$A23=\"رابعة\",175)+IF(مدنى!$A23=\"خامسة\",175)+IF(مدنى!$A23=\"سادسة\",175)","v":325},245.12,2774.64,300,null,null,300,150,1400,524.64,500,200,{"$f":"SUM(مدنى!$BD23:$BE23)","v":2527.4600000000005},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":165.34},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2362.1200000000003},154.53,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2207.59},137.54,1964.93,93.56,190,109.99,1571.38,91.89,91.89,1312.7800000000002,85.88,1226.9000000000001,58.42,1168.48,538.13,493.7,452.94,415.54985600000003,381.23840000000001,349.76,null,null,null,24.200000000000003,233.09,477.86,425.65,232.72,220.57,3493.12,12.15,null,1.75,173.34,10.5,34.979999999999997,4,6,874.4,32.86,31.86,37.14,30.54,16.559999999999999,null,74.819999999999993,1496.5600000000002,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":105.12},2102.4700000000003,"تامر مصطفى محمود فرح"]
["ثانية","مدنى بندر",null,{"$f":"IF(E24<>\"\",SUBTOTAL(3,$E$1:E23),\"\")","v":6},"كاميليا السعدنى السعدني خفاجى",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4686.0599999999995},{"$f":"SUM(مدنى!$H24:$AI24)","v":1236.73},28.6,44.01,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z24:AF24,H24:I24))*1%,2)","v":47.6},null,null,null,null,null,null,null,null,null,null,null,null,null,26.770000000000003,null,{"$f":"مدنى!$AN24","v":38.58},{"$f":"مدنى!$AN24","v":38.58},347.17,{"$f":"مدنى!$AL24","v":115.73},{"$f":"مدنى!$AM24","v":48.22},{"$f":"مدنى!$AN24","v":38.58},{"$f":"مدنى!$AO24","v":462.89},null,null,null,5922.7899999999991,null,115.73,48.22,38.58,462.89,3106.3599999999997,{"$f":"IF(مدنى!$A24=\"مدير عام\",350)+IF(مدنى!$A24=\"اولى\",325)+IF(مدنى!$A24=\"ثانية\",275)+IF(مدنى!$A24=\"ثالثة\",225)+IF(مدنى!$A24=\"رابعة\",175)+IF(مدنى!$A24=\"خامسة\",175)+IF(مدنى!$A24=\"سادسة\",175)","v":275},225.27999999999997,2606.08,340,null,null,250,150,1400,446.08,500,200,{"$f":"SUM(مدنى!$BD24:$BE24)","v":2151.0099999999998},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":140.72},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2010.29},131.51,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1878.78},122.91,1755.87,83.61,190,96.97,1385.29,85.06,85.06,1215.17,79.489999999999995,1135.68,54.08,1081.5999999999999,457.56,419.78,385.12,353.32905900000003,324.1551,297.39,null,null,null,22.8,203.64,424.23,378.59000000000003,208.84000000000003,197.79000000000002,3283.68,11.05,null,1.49,157.63,8.93,29.740000000000002,4,2,743.47,28.08,27.28,32.35,26.35,12.76,null,null,null,null,null,null,null,null,1878.78,"كاميليا السعدنى السعدني خفاجى"]
["ثانية","مدنى بندر",null,{"$f":"IF(E25<>\"\",SUBTOTAL(3,$E$1:E24),\"\")","v":6},"امينه طلعت السيد محمود",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4777.5200000000004},{"$f":"SUM(مدنى!$H25:$AI25)","v":1361.01},29.950000000000003,60,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z25:AF25,H25:I25))*1%,2)","v":49.06},null,null,null,null,null,null,null,null,null,null,null,41,10,29.270000000000003,null,{"$f":"مدنى!$AN25","v":40.419999999999995},{"$f":"مدنى!$AN25","v":40.419999999999995},363.73,{"$f":"مدنى!$AL25","v":121.25},{"$f":"مدنى!$AM25","v":50.519999999999996},{"$f":"مدنى!$AN25","v":40.419999999999995},{"$f":"مدنى!$AO25","v":484.96999999999997},null,null,null,6138.5300000000007,null,121.25,50.519999999999996,40.419999999999995,484.96999999999997,3155.76,{"$f":"IF(مدنى!$A25=\"مدير عام\",350)+IF(مدنى!$A25=\"اولى\",325)+IF(مدنى!$A25=\"ثانية\",275)+IF(مدنى!$A25=\"ثالثة\",225)+IF(مدنى!$A25=\"رابعة\",175)+IF(مدنى!$A25=\"خامسة\",175)+IF(مدنى!$A25=\"سادسة\",175)","v":275},232.96000000000004,2647.8,340,null,null,250,150,1400,487.8,500,200,{"$f":"SUM(مدنى!$BD25:$BE25)","v":2285.61},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":149.52000000000001},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2136.09},139.74,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1996.35},130.6,1865.75,88.84,190,103.81,1483.1,91.06,91.06,1300.9799999999998,85.11,1215.8699999999999,57.66,1153.21,500.35,459.04,421.14,386.37012000000004,354.46800000000002,325.2,null,null,null,23.55,215.95,449.6,397.86,221.75,210.1,3397.01,11.65,null,1.6300000000000001,166.19,9.76,32.520000000000003,4,2,813,30.63,30.23,36.130000000000003,29.53,16.29,5,null,null,null,null,null,null,null,1996.35,"امينه طلعت السيد محمود"]
["ثالثة","مدنى بندر",null,{"$f":"IF(E26<>\"\",SUBTOTAL(3,$E$1:E25),\"\")","v":6},"محمد البدوى الامام عطوة",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":3734.39},{"$f":"SUM(مدنى!$H26:$AI26)","v":1614.02},24.900000000000002,24.3,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z26:AF26,H26:I26))*1%,2)","v":43.47},null,null,null,null,null,null,null,null,null,570,null,null,null,null,null,{"$f":"مدنى!$AN26","v":33.68},{"$f":"مدنى!$AN26","v":33.68},303.08,{"$f":"مدنى!$AL26","v":101.03},{"$f":"مدنى!$AM26","v":42.1},{"$f":"مدنى!$AN26","v":33.68},{"$f":"مدنى!$AO26","v":404.1},null,null,null,5348.41,null,101.03,42.1,33.68,404.1,2922.34,{"$f":"IF(مدنى!$A26=\"مدير عام\",350)+IF(مدنى!$A26=\"اولى\",325)+IF(مدنى!$A26=\"ثانية\",275)+IF(مدنى!$A26=\"ثالثة\",225)+IF(مدنى!$A26=\"رابعة\",175)+IF(مدنى!$A26=\"خامسة\",175)+IF(مدنى!$A26=\"سادسة\",175)","v":225},212.33999999999997,2485,340,null,null,200,150,1400,375,500,200,{"$f":"SUM(مدنى!$BD26:$BE26)","v":1845.16},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":120.71},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1724.45},112.81,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1611.64},105.43,1506.21,71.72,190,81.41,1163.08,71.41,71.41,1020.26,66.739999999999995,953.52,45.4,908.12,384.63,352.88,323.75,297.02500000000003,272.5,250,null,null,null,21.150000000000002,172.73,365.75,332.41,181.82,171.87,3041.12,9.9500000000000011,null,1.25,138.12,7.5,25,4,4,625,24.12,4.8,7.2,7.2,4.8,null,null,null,null,null,null,null,null,1611.64,"محمد البدوى الامام عطوة"]
["ثالثة",null,null,{"$f":"IF(E27<>\"\",SUBTOTAL(3,$E$1:E26),\"\")","v":6},"محمد كمال محمود ابراهيم شكل ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4100.8100000000004},{"$f":"SUM(مدنى!$H27:$AI27)","v":1145.6099999999999},24.25,19.059999999999999,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z27:AF27,H27:I27))*1%,2)","v":42.76},null,null,null,null,null,null,null,null,null,null,null,null,null,19.130000000000003,113.63,{"$f":"مدنى!$AN27","v":32.809999999999995},{"$f":"مدنى!$AN27","v":32.809999999999995},295.25,{"$f":"مدنى!$AL27","v":98.42},{"$f":"مدنى!$AM27","v":41.01},{"$f":"مدنى!$AN27","v":32.809999999999995},{"$f":"مدنى!$AO27","v":393.67},null,null,null,5246.42,null,98.42,41.01,32.809999999999995,393.67,2728.35,{"$f":"IF(مدنى!$A27=\"مدير عام\",350)+IF(مدنى!$A27=\"اولى\",325)+IF(مدنى!$A27=\"ثانية\",275)+IF(مدنى!$A27=\"ثالثة\",225)+IF(مدنى!$A27=\"رابعة\",175)+IF(مدنى!$A27=\"خامسة\",175)+IF(مدنى!$A27=\"سادسة\",175)","v":225},194.6,2308.75,385,null,null,200,150,1400,318.75,425,200,{"$f":"SUM(مدنى!$BD27:$BE27)","v":1952.16},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":127.71},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1824.45},119.35,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1705.1000000000001},106.23,1517.68,72.27,200,81.47,1163.94,71.47,71.47,1021,66.790000000000006,954.21,45.43,908.78,326.94,299.95,275.19,252.47125000000005,231.62500000000003,212.5,null,null,null,19.950000000000003,155.63,328.19,312.51000000000005,161.26000000000002,152.61000000000001,2861.5299999999997,8.65,0,1.07,123.91000000000001,6.38,21.25,4,null,531.25,20.67,20.47,28.14,5.7,3.8,null,null,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":81.19},1623.91,"محمد كمال محمود ابراهيم شكل "]
["ثانية","مدنى بندر",null,{"$f":"IF(E28<>\"\",SUBTOTAL(3,$E$1:E27),\"\")","v":7},"رانيا يوسف مصطفي الفناجيلي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4729.9399999999996},{"$f":"SUM(مدنى!$H28:$AI28)","v":1336.3799999999999},29.5,54.66,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z28:AF28,H28:I28))*1%,2)","v":48.57},null,null,null,null,null,null,null,null,null,null,null,41,10,28.330000000000002,null,{"$f":"مدنى!$AN28","v":39.799999999999997},{"$f":"مدنى!$AN28","v":39.799999999999997},358.19,{"$f":"مدنى!$AL28","v":119.4},{"$f":"مدنى!$AM28","v":49.75},{"$f":"مدنى!$AN28","v":39.799999999999997},{"$f":"مدنى!$AO28","v":477.58},null,null,null,6066.32,null,119.4,49.75,39.799999999999997,477.58,3136.91,{"$f":"IF(مدنى!$A28=\"مدير عام\",350)+IF(مدنى!$A28=\"اولى\",325)+IF(مدنى!$A28=\"ثانية\",275)+IF(مدنى!$A28=\"ثالثة\",225)+IF(مدنى!$A28=\"رابعة\",175)+IF(مدنى!$A28=\"خامسة\",175)+IF(مدنى!$A28=\"سادسة\",175)","v":275},229.83000000000004,2632.08,340,null,null,250,150,1400,472.08,500,200,{"$f":"SUM(مدنى!$BD28:$BE28)","v":2242.88},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":146.72999999999999},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2096.15},137.13,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1959.02},128.16,1830.86,87.18,190,101.64,1452.04,89.16,89.16,1273.72,83.32,1190.4000000000001,56.44,1128.96,484.23,444.25,407.57,373.91883200000007,343.04480000000001,314.71999999999997,null,null,null,23.25,210.78,439.78,391.39,217.09999999999997,205.74999999999997,3357.04,11.350000000000001,null,1.58,163.23999999999998,9.4499999999999993,31.48,4,2,786.8,29.54,29.14,35.340000000000003,29.34,16.16,5,null,null,null,null,null,null,null,1959.02,"رانيا يوسف مصطفي الفناجيلي"]
["اولى","مدنى بندر",null,{"$f":"IF(E29<>\"\",SUBTOTAL(3,$E$1:E28),\"\")","v":7},"ماجدة زكى سلامة",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":6010.0899999999992},{"$f":"SUM(مدنى!$H29:$AI29)","v":2022.1299999999999},42.050000000000004,222.08,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z29:AF29,H29:I29))*1%,2)","v":61.7},null,null,null,null,null,null,null,null,null,null,null,35,10,53.31,null,{"$f":"مدنى!$AN29","v":56.57},{"$f":"مدنى!$AN29","v":56.57},509.09,{"$f":"مدنى!$AL29","v":169.7},{"$f":"مدنى!$AM29","v":70.710000000000008},{"$f":"مدنى!$AN29","v":56.57},{"$f":"مدنى!$AO29","v":678.78},null,null,null,8032.2199999999993,null,169.7,70.710000000000008,56.57,678.78,3937.2400000000002,{"$f":"IF(مدنى!$A29=\"مدير عام\",350)+IF(مدنى!$A29=\"اولى\",325)+IF(مدنى!$A29=\"ثانية\",275)+IF(مدنى!$A29=\"ثالثة\",225)+IF(مدنى!$A29=\"رابعة\",175)+IF(مدنى!$A29=\"خامسة\",175)+IF(مدنى!$A29=\"سادسة\",175)","v":325},332.56,3279.6800000000003,255,null,null,300,150,1400,888.51,500,296.17,{"$f":"SUM(مدنى!$BD29:$BE29)","v":3119.22},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":204.06},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2915.16},190.71,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2724.45},178.23,2546.2199999999998,null,190,154.13999999999999,2202.08,130,135.55000000000001,1936.53,126.68,1809.85,86.18,1723.67,911.35,836.11,767.08,703.75,645.65,592.34,null,null,null,31.8,376.02,670.8,564.03,311.22000000000003,262.98,4549.3500000000004,17.95,30.290000000000003,2.9699999999999998,183,17.77,59.239999999999995,4,2,1480.85,55.69,55.19,63.56,56.66,32.89,null,null,null,null,null,null,null,null,2724.45,"ماجدة زكى سلامة"]
["ثانية","مدنى بندر",null,{"$f":"IF(E30<>\"\",SUBTOTAL(3,$E$1:E29),\"\")","v":7},"امير نشأت محمد الوصيف",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4903.93},{"$f":"SUM(مدنى!$H30:$AI30)","v":1307.7499999999998},{"$f":"CEILING((((BC30+AP30-1450))*0.75%),0.05)","v":30.450000000000003},{"$f":"TRUNC(IF(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12<=24000,0,\nIF(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-9000<=30000,(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-24000)*2.5%,\nIF(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-9000<=45000,(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-39000)*10%+375,\nIF(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-9000<=60000,(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-54000)*15%+1875,\nIF(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-9000<=200000,(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-60000)*20%+4125,\nIF(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-9000<=400000,(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-200000)*22.5%+32125,\nIF(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-9000<=600000,(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-400000)*25%+77125,\nIF(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-9000>600000,(((BC30+AP30)-H30-X30-Y30-Z30-AA30-AB30-AY30-AG30-AH30-AI30)*12-400000)*25%+77125\n))))))))/12,2)","v":68.430000000000007},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z30:AF30,H30:I30))*1%,2)","v":49.53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"مدنى!$AN30","v":41.04},{"$f":"مدنى!$AN30","v":41.04},{"$f":"ROUNDUP(TRUNC((SUM((BC30+AP30)-AY30)*9%),3),2)","v":369.34},{"$f":"مدنى!$AL30","v":123.12},{"$f":"مدنى!$AM30","v":51.3},{"$f":"مدنى!$AN30","v":41.04},{"$f":"مدنى!$AO30","v":492.46},null,null,null,{"$f":"SUM(AK30:AP30,BC30)","v":6211.68},null,{"$f":"ROUNDUP(TRUNC((SUM((BC30+AP30)-AY30)*3%),3),2)","v":123.12},{"$f":"ROUNDUP(TRUNC((SUM((BC30+AP30)-AY30)*1.25%),3),2)","v":51.3},{"$f":"ROUNDUP(TRUNC((SUM((BC30+AP30)-AY30)*1%),3),2)","v":41.04},{"$f":"ROUNDUP(TRUNC((SUM((BC30+AP30)-AY30)*12%),3),2)","v":492.46},{"$f":"SUM(AQ30:AS30)","v":3233.75},{"$f":"IF(مدنى!$A30=\"مدير عام\",350)+IF(مدنى!$A30=\"اولى\",325)+IF(مدنى!$A30=\"ثانية\",275)+IF(مدنى!$A30=\"ثالثة\",225)+IF(مدنى!$A30=\"رابعة\",175)+IF(مدنى!$A30=\"خامسة\",175)+IF(مدنى!$A30=\"سادسة\",175)","v":275},246.40999999999997,{"$f":"SUM(AU30:BB30)-AT30","v":2712.34},300,null,null,250,150,1400,{"$f":"TRUNC(BZ30*150%,2)","v":512.34},{"$f":"IF(BZ30*200%>500,500,BZ30*200%)","v":500},{"$f":"IF(BZ30*50%<200,200,TRUNC(BZ30*50%,2))","v":200},{"$f":"SUM(مدنى!$BD30:$BE30)","v":2270.0100000000002},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":148.5},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2121.5100000000002},{"$f":"TRUNC(BG30*7%,2)","v":138.79},{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1982.72},129.71,1853.01,88.23,190,103.02,1471.76,90.37,90.37,1291.02,84.45,1206.57,57.45,1149.1199999999999,525.51,482.12,442.32,405.8,372.3,341.56,null,null,null,23.950000000000003,228.89,469.95,404.85,229.01000000000002,217.11,3461.46,11.9,null,1.71,170.99,10.25,34.159999999999997,4,6,853.9,31.68,31.28,36.54,29.94,16.559999999999999,null,null,null,null,null,null,null,null,1982.72,"امير نشأت محمد الوصيف"]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E31<>\"\",SUBTOTAL(3,$E$1:E30),\"\")","v":7},"سمية على عبد اللطيف درغام",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":6143.18},{"$f":"SUM(مدنى!$H31:$AI31)","v":2246.66},44.35,{"$f":"TRUNC(IF(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12<=24000,0,\nIF(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-9000<=30000,(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-24000)*2.5%,\nIF(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-9000<=45000,(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-39000)*10%+375,\nIF(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-9000<=60000,(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-54000)*15%+1875,\nIF(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-9000<=200000,(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-60000)*20%+4125,\nIF(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-9000<=400000,(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-200000)*22.5%+32125,\nIF(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-9000<=600000,(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-400000)*25%+77125,\nIF(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-9000>600000,(((BC31+AP31)-H31-X31-Y31-Z31-AA31-AB31-AY31-AG31-AH31-AI31)*12-400000)*25%+77125\n))))))))/12,2)","v":261.85000000000002},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z31:AF31,H31:I31))*1%,2)","v":63.99},null,null,125,null,null,null,null,null,null,null,null,null,10,57.32,null,{"$f":"مدنى!$AN31","v":59.62},{"$f":"مدنى!$AN31","v":59.62},536.54,{"$f":"مدنى!$AL31","v":178.85},{"$f":"مدنى!$AM31","v":74.52000000000001},{"$f":"مدنى!$AN31","v":59.62},{"$f":"مدنى!$AO31","v":715.38},null,null,null,{"$f":"SUM(AK31:AP31,BC31)","v":8389.84},null,178.85,74.52000000000001,59.62,715.38,{"$f":"SUM(AQ31:AS31)","v":4068.62},{"$f":"IF(مدنى!$A31=\"مدير عام\",350)+IF(مدنى!$A31=\"اولى\",325)+IF(مدنى!$A31=\"ثانية\",275)+IF(مدنى!$A31=\"ثالثة\",225)+IF(مدنى!$A31=\"رابعة\",175)+IF(مدنى!$A31=\"خامسة\",175)+IF(مدنى!$A31=\"سادسة\",175)","v":325},375.01,{"$f":"SUM(AU31:BB31)-AT31","v":3368.61},255,null,null,300,150,1400,{"$f":"TRUNC(BZ31*150%,2)","v":955.21},{"$f":"IF(BZ31*200%>500,500,BZ31*200%)","v":500},{"$f":"IF(BZ31*50%<200,200,TRUNC(BZ31*50%,2))","v":318.39999999999998},{"$f":"SUM(مدنى!$BD31:$BE31)","v":3292.8500000000004},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":215.42},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":3077.4300000000003},{"$f":"TRUNC(BG31*7%,2)","v":201.32},{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2876.11},188.15,2687.96,null,190,163.41,2334.5500000000002,130,144.22,2060.33,134.78,1925.55,91.69,1833.86,979.8,898.90457900000013,824.68310000000008,756.59,694.12,636.80999999999995,null,null,null,32.65,392.34,689.73,596.32000000000005,325.45000000000005,264.74,4664.7700000000004,19.05,41.66,3.19,183,18.130000000000003,60.419999999999995,4,null,1510.32,59.91,59.41,68.5,61.6,35.82,null,0,null,null,null,null,null,null,2876.11,"سمية على عبد اللطيف درغام"]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E32<>\"\",SUBTOTAL(3,$E$1:E31),\"\")","v":7},"نجلاء محمد سعد بدران ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5801.58},{"$f":"SUM(مدنى!$H32:$AI32)","v":1839.15},39.550000000000004,178.66,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z32:AF32,H32:I32))*1%,2)","v":59.18},null,null,null,null,null,null,null,null,null,null,null,null,10,48.1,null,{"$f":"مدنى!$AN32","v":53.23},{"$f":"مدنى!$AN32","v":53.23},479.03999999999996,{"$f":"مدنى!$AL32","v":159.67999999999998},{"$f":"مدنى!$AM32","v":66.540000000000006},{"$f":"مدنى!$AN32","v":53.23},{"$f":"مدنى!$AO32","v":638.71},null,null,null,{"$f":"SUM(AK32:AP32,BC32)","v":7640.7300000000005},null,159.67999999999998,66.540000000000006,53.23,638.71,{"$f":"SUM(AQ32:AS32)","v":3837.65},{"$f":"IF(مدنى!$A32=\"مدير عام\",350)+IF(مدنى!$A32=\"اولى\",325)+IF(مدنى!$A32=\"ثانية\",275)+IF(مدنى!$A32=\"ثالثة\",225)+IF(مدنى!$A32=\"رابعة\",175)+IF(مدنى!$A32=\"خامسة\",175)+IF(مدنى!$A32=\"سادسة\",175)","v":325},348.88,3163.77,255,null,null,300,150,1400,801.58,500,267.19,{"$f":"SUM(مدنى!$BD32:$BE32)","v":2884.92},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":188.73},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2696.19},176.38,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2519.81},164.84,2354.9699999999998,null,190,141.63,2023.34,124.24,124.24,1774.86,116.11,1658.75,78.98,1579.77,822.21,754.32469000000015,692.04100000000005,634.9,582.48,534.39,null,null,null,29.900000000000002,339.28999999999996,624.35,528.98,287.47999999999996,255.16,4289.54,16.5,15.82,2.6799999999999997,183,16.040000000000003,53.44,4,2,1335.97,49.71,49.21,56.86,50.71,29.5,null,0,null,null,null,null,null,null,2519.81,"نجلاء محمد سعد بدران "]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E33<>\"\",SUBTOTAL(3,$E$1:E32),\"\")","v":7},"سونة محمد السيد الصياد ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5902.57},{"$f":"SUM(مدنى!$H33:$AI33)","v":1833.0099999999998},40.200000000000003,196.57,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z33:AF33,H33:I33))*1%,2)","v":59.72},null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,{"$f":"مدنى!$AN33","v":54.04},{"$f":"مدنى!$AN33","v":54.04},486.32,{"$f":"مدنى!$AL33","v":162.10999999999999},{"$f":"مدنى!$AM33","v":67.550000000000011},{"$f":"مدنى!$AN33","v":54.04},{"$f":"مدنى!$AO33","v":648.41999999999996},null,null,null,7735.58,null,162.10999999999999,67.550000000000011,54.04,648.41999999999996,3868.9700000000003,{"$f":"IF(مدنى!$A33=\"مدير عام\",350)+IF(مدنى!$A33=\"اولى\",325)+IF(مدنى!$A33=\"ثانية\",275)+IF(مدنى!$A33=\"ثالثة\",225)+IF(مدنى!$A33=\"رابعة\",175)+IF(مدنى!$A33=\"خامسة\",175)+IF(مدنى!$A33=\"سادسة\",175)","v":325},356.2,3187.77,255,null,null,300,150,1400,819.58,500,273.19,{"$f":"SUM(مدنى!$BD33:$BE33)","v":2934.49},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":191.97},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2742.52},179.41,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2563.11},167.68,2395.4300000000003,null,190,144.28,2061.15,126.56,126.56,1808.03,118.28,1689.75,80.459999999999994,1609.29,840.68,771.26699600000018,707.58440000000007,649.16,595.55999999999995,546.39,null,null,null,30.3,354.23,641.30999999999995,537.53,296.98,256.78000000000003,4343.0599999999995,16.8,23.400000000000002,2.7399999999999998,183,16.400000000000002,54.64,4,2,1365.97,50.84,50.34,58.12,51.97,30.24,null,0,null,null,null,null,null,null,2563.11,"سونة محمد السيد الصياد "]
["ثانية","كفرسعد جزئي",null,{"$f":"IF(E34<>\"\",SUBTOTAL(3,$E$1:E33),\"\")","v":7},"نجلاء احمد عيد ابراهيم",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4732.91},{"$f":"SUM(مدنى!$H34:$AI34)","v":1264.81},29.05,49.27,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z34:AF34,H34:I34))*1%,2)","v":48.11},null,null,null,null,null,null,null,null,null,null,null,null,null,30.580000000000002,null,{"$f":"مدنى!$AN34","v":39.22},{"$f":"مدنى!$AN34","v":39.22},352.92,{"$f":"مدنى!$AL34","v":117.64},{"$f":"مدنى!$AM34","v":49.019999999999996},{"$f":"مدنى!$AN34","v":39.22},{"$f":"مدنى!$AO34","v":470.56},null,null,null,5997.7199999999993,null,117.64,49.019999999999996,39.22,470.56,3193.79,{"$f":"IF(مدنى!$A34=\"مدير عام\",350)+IF(مدنى!$A34=\"اولى\",325)+IF(مدنى!$A34=\"ثانية\",275)+IF(مدنى!$A34=\"ثالثة\",225)+IF(مدنى!$A34=\"رابعة\",175)+IF(مدنى!$A34=\"خامسة\",175)+IF(مدنى!$A34=\"سادسة\",175)","v":275},249.18,2669.61,340,null,null,250,150,1400,509.61,500,200,{"$f":"SUM(مدنى!$BD34:$BE34)","v":2127.4899999999998},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":139.18},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1988.31},130.07,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1858.24},121.56,1736.68,82.69,190,95.77,1368.22,84.01,84.01,1200.2,78.510000000000005,1121.69,53.41,1068.28,522.71,479.55280300000004,439.95670000000001,403.63,370.31,339.74,null,null,null,23.1,207.6,435,385.79999999999995,216.19999999999996,204.29999999999995,3333.8900000000003,11.9,null,1.7,158.41999999999999,10.199999999999999,33.979999999999997,4,2,849.35,4.8,7.2,7.2,4.8,4.8,null,0,null,null,null,null,null,null,1858.24,"نجلاء احمد عيد ابراهيم"]
["ثانية","كفرسعد جزئي",null,{"$f":"IF(E35<>\"\",SUBTOTAL(3,$E$1:E34),\"\")","v":7},"حماده سادات محمد مصطفى ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4785.4799999999996},{"$f":"SUM(مدنى!$H35:$AI35)","v":1287.4100000000003},29.55,55.17,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z35:AF35,H35:I35))*1%,2)","v":48.62},null,null,null,null,null,null,null,null,null,null,null,null,null,28.16,null,{"$f":"مدنى!$AN35","v":39.86},{"$f":"مدنى!$AN35","v":39.86},358.69,{"$f":"مدنى!$AL35","v":119.57000000000001},{"$f":"مدنى!$AM35","v":49.82},{"$f":"مدنى!$AN35","v":39.86},{"$f":"مدنى!$AO35","v":478.25},null,null,null,6072.8899999999994,null,119.57000000000001,49.82,39.86,478.25,3154.03,{"$f":"IF(مدنى!$A35=\"مدير عام\",350)+IF(مدنى!$A35=\"اولى\",325)+IF(مدنى!$A35=\"ثانية\",275)+IF(مدنى!$A35=\"ثالثة\",225)+IF(مدنى!$A35=\"رابعة\",175)+IF(مدنى!$A35=\"خامسة\",175)+IF(مدنى!$A35=\"سادسة\",175)","v":275},249.71,2629.32,340,null,null,250,150,1400,469.32,500,200,{"$f":"SUM(مدنى!$BD35:$BE35)","v":2231.3599999999997},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":145.97},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2085.39},136.41999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1948.97},127.5,1821.47,86.73,190,101.05,1443.69,88.64,88.64,1266.4099999999999,82.84,1183.57,56.17,1123.4000000000001,481.38,441.64053200000012,405.17480000000006,371.72,341.03,312.88,null,null,null,23.25,210.25,438.74,392.09999999999997,216.58999999999997,205.23999999999998,3352.7200000000003,11.350000000000001,null,1.57,162.98999999999998,9.39,31.290000000000003,4,6,782.2,29.4,29,34.74,28.74,15.76,4,null,null,null,null,null,null,null,1948.97,"حماده سادات محمد مصطفى "]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E36<>\"\",SUBTOTAL(3,$E$1:E35),\"\")","v":7},"خديجة ربيع حسن عبد الله ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4278.6000000000004},{"$f":"SUM(مدنى!$H36:$AI36)","v":1062.42},24.85,23.64,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z36:AF36,H36:I36))*1%,2)","v":43.42},null,null,null,null,null,null,null,null,null,null,null,null,null,20.930000000000003,null,{"$f":"مدنى!$AN36","v":33.619999999999997},{"$f":"مدنى!$AN36","v":33.619999999999997},302.51,{"$f":"مدنى!$AL36","v":100.84},{"$f":"مدنى!$AM36","v":42.019999999999996},{"$f":"مدنى!$AN36","v":33.619999999999997},{"$f":"مدنى!$AO36","v":403.34999999999997},null,null,null,5341.02,null,100.84,42.019999999999996,33.619999999999997,403.34999999999997,2874.9000000000005,{"$f":"IF(مدنى!$A36=\"مدير عام\",350)+IF(مدنى!$A36=\"اولى\",325)+IF(مدنى!$A36=\"ثانية\",275)+IF(مدنى!$A36=\"ثالثة\",225)+IF(مدنى!$A36=\"رابعة\",175)+IF(مدنى!$A36=\"خامسة\",175)+IF(مدنى!$A36=\"سادسة\",175)","v":225},226.22,2423.6800000000003,340,null,null,200,150,1400,348.72,464.96,200,{"$f":"SUM(مدنى!$BD36:$BE36)","v":1886.29},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":123.4},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1762.8899999999999},115.32,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1647.57},107.78,1539.79,73.319999999999993,190,83.5,1192.97,73.25,73.25,1046.47,68.459999999999994,978.01,46.57,931.44,357.68,328.15322000000003,301.05799999999999,276.2,253.4,232.48,null,null,null,20.900000000000002,167.16,355.33,331.41999999999996,176.61999999999998,167.26999999999998,3001.12,9.35,null,1.17,135.87,6.9799999999999995,23.25,4,2,581.20000000000005,21.47,21.07,28.74,23.04,12.16,null,0,null,null,null,null,null,null,1647.57,"خديجة ربيع حسن عبد الله "]
["اولى",null,null,{"$f":"IF(E37<>\"\",SUBTOTAL(3,$E$1:E36),\"\")","v":7},"محمد احمد محمد السعيد ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5239.28},{"$f":"SUM(مدنى!$H37:$AI37)","v":1515.12},33.9,106.11,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z37:AF37,H37:I37))*1%,2)","v":53.24},null,null,null,null,null,null,null,null,null,null,null,null,null,31.770000000000003,null,{"$f":"مدنى!$AN37","v":45.669999999999995},{"$f":"مدنى!$AN37","v":45.669999999999995},411,{"$f":"مدنى!$AL37","v":137},{"$f":"مدنى!$AM37","v":57.089999999999996},{"$f":"مدنى!$AN37","v":45.669999999999995},{"$f":"مدنى!$AO37","v":548},null,null,null,6754.4,null,137,57.089999999999996,45.669999999999995,548,3334.11,{"$f":"IF(مدنى!$A37=\"مدير عام\",350)+IF(مدنى!$A37=\"اولى\",325)+IF(مدنى!$A37=\"ثانية\",275)+IF(مدنى!$A37=\"ثالثة\",225)+IF(مدنى!$A37=\"رابعة\",175)+IF(مدنى!$A37=\"خامسة\",175)+IF(مدنى!$A37=\"سادسة\",175)","v":325},269.66999999999996,2739.44,340,null,null,300,150,1400,529.44000000000005,500,200,{"$f":"SUM(مدنى!$BD37:$BE37)","v":2632.5299999999993},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":172.22},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2460.3099999999995},160.94999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2299.3599999999997},143.26,2046.61,97.45,190,115.08,1644.08,100.95,100.95,1442.18,89.85,1283.6600000000001,61.12,1222.54,543.05999999999995,498.22355688000016,457.0858320000001,419.34480000000008,384.72,352.96,null,null,null,24.5,234.61,486.29,434.77,239.23,227.17999999999998,3541.98,12.05,null,1.82,177.91,10.95,36.5,4,6,912.4,35.94,35.04,37.14,31.14,17.36,null,68.67,1373.51,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":109.49},2189.87,"محمد احمد محمد السعيد "]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E38<>\"\",SUBTOTAL(3,$E$1:E37),\"\")","v":8},"سمر حسن الانور يونس ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4447.5400000000009},{"$f":"SUM(مدنى!$H38:$AI38)","v":1142.3700000000001},26.450000000000003,28.27,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z38:AF38,H38:I38))*1%,2)","v":45.25},null,null,null,null,null,null,null,null,null,null,null,null,10,22.86,null,{"$f":"مدنى!$AN38","v":35.739999999999995},{"$f":"مدنى!$AN38","v":35.739999999999995},321.62,{"$f":"مدنى!$AL38","v":107.21000000000001},{"$f":"مدنى!$AM38","v":44.669999999999995},{"$f":"مدنى!$AN38","v":35.739999999999995},{"$f":"مدنى!$AO38","v":428.82},null,null,null,5589.9100000000008,null,107.21000000000001,44.669999999999995,35.739999999999995,428.82,2949.32,{"$f":"IF(مدنى!$A38=\"مدير عام\",350)+IF(مدنى!$A38=\"اولى\",325)+IF(مدنى!$A38=\"ثانية\",275)+IF(مدنى!$A38=\"ثالثة\",225)+IF(مدنى!$A38=\"رابعة\",175)+IF(مدنى!$A38=\"خامسة\",175)+IF(مدنى!$A38=\"سادسة\",175)","v":225},233.32,2491,340,null,null,200,150,1400,381,500,200,{"$f":"SUM(مدنى!$BD38:$BE38)","v":2024.1500000000003},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":132.41999999999999},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1891.7300000000002},123.75,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1767.9800000000002},115.66,1652.3200000000002,78.680000000000007,190,90.51,1293.1300000000001,79.400000000000006,79.400000000000006,1134.33,70.67,1009.65,48.07,961.58,390.8,358.53293700000006,328.92930000000001,301.77,276.86,254,null,null,null,21.55,187.47,386.57,353.77,187.60000000000002,177.55,3096.58,10.050000000000001,null,1.27,143.26,7.62,25.4,4,null,635,24.52,24.12,32.94,7.2,4.8,null,54.01,1080.32,null,null,null,null,null,1767.9800000000002,"سمر حسن الانور يونس "]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E39<>\"\",SUBTOTAL(3,$E$1:E38),\"\")","v":8},"عبير السعيد  ابراهيم حمام",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5894.0100000000011},{"$f":"SUM(مدنى!$H39:$AI39)","v":1891.49},40.5,195.13,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z39:AF39,H39:I39))*1%,2)","v":60.11},null,null,null,null,null,null,null,null,null,null,null,null,10,47.22,null,{"$f":"مدنى!$AN39","v":54.46},{"$f":"مدنى!$AN39","v":54.46},490.15,{"$f":"مدنى!$AL39","v":163.38999999999999},{"$f":"مدنى!$AM39","v":68.08},{"$f":"مدنى!$AN39","v":54.46},{"$f":"مدنى!$AO39","v":653.53},null,null,null,7785.5000000000009,null,163.38999999999999,68.08,54.46,653.53,3769.2400000000007,{"$f":"IF(مدنى!$A39=\"مدير عام\",350)+IF(مدنى!$A39=\"اولى\",325)+IF(مدنى!$A39=\"ثانية\",275)+IF(مدنى!$A39=\"ثالثة\",225)+IF(مدنى!$A39=\"رابعة\",175)+IF(مدنى!$A39=\"خامسة\",175)+IF(مدنى!$A39=\"سادسة\",175)","v":325},344.95,3099.2900000000004,300,null,null,300,150,1400,786.97,500,262.32,{"$f":"SUM(مدنى!$BD39:$BE39)","v":3076.8},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":201.28},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2875.52},188.11,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2687.41},175.81,2511.6,119.6,190,144.05000000000001,2057.9499999999998,126.36,126.36,1805.23,118.09,1687.14,80.099999999999994,1602.04,807.21,740.56649200000027,679.41880000000015,623.32000000000005,571.86,524.65,null,null,null,29.6,333.34,616.78,541.17999999999995,283.7,253.84,4247.33,16.3,13.56,2.63,183,15.74,52.47,4,2,1311.62,49.34,48.84,56.55,49.65,28.36,5,null,null,null,null,null,null,null,2687.41,"عبير السعيد  ابراهيم حمام"]
["ثانية","كفرسعد جزئي",null,{"$f":"IF(E40<>\"\",SUBTOTAL(3,$E$1:E39),\"\")","v":8},"محمد حسن حسن مصطفى شرة",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4957.99},{"$f":"SUM(مدنى!$H40:$AI40)","v":1390.5},31.3,75.66,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z40:AF40,H40:I40))*1%,2)","v":50.49},null,null,null,null,null,null,null,null,null,null,null,null,10,30.74,null,{"$f":"مدنى!$AN40","v":42.21},{"$f":"مدنى!$AN40","v":42.21},379.84,{"$f":"مدنى!$AL40","v":126.62},{"$f":"مدنى!$AM40","v":52.76},{"$f":"مدنى!$AN40","v":42.21},{"$f":"مدنى!$AO40","v":506.46},null,null,null,6348.49,null,126.62,52.76,42.21,506.46,3249.1800000000003,{"$f":"IF(مدنى!$A40=\"مدير عام\",350)+IF(مدنى!$A40=\"اولى\",325)+IF(مدنى!$A40=\"ثانية\",275)+IF(مدنى!$A40=\"ثالثة\",225)+IF(مدنى!$A40=\"رابعة\",175)+IF(مدنى!$A40=\"خامسة\",175)+IF(مدنى!$A40=\"سادسة\",175)","v":275},261.84000000000003,2712.34,300,null,null,250,150,1400,512.34,500,200,{"$f":"SUM(مدنى!$BD40:$BE40)","v":2371.2599999999998},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":155.12},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2216.14},144.97999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2071.16},135.49,1935.67,92.17,190,108.17,1545.33,94.88,94.88,1355.57,84.45,1206.57,57.45,1149.1199999999999,525.52,482.13098000000008,442.32200000000006,405.8,372.3,341.56,null,null,null,24,224.28,465.39,416.94999999999993,229.01000000000002,217.11,3461.46,11.9,null,1.71,170.99,10.25,34.159999999999997,4,6,853.9,31.68,31.28,36.54,29.94,16.559999999999999,null,64.55,1291.02,null,null,null,null,null,2071.16,"محمد حسن حسن مصطفى شرة"]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E41<>\"\",SUBTOTAL(3,$E$1:E40),\"\")","v":8},"نورا حمدى كامل عبد الطيف ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4476.99},{"$f":"SUM(مدنى!$H41:$AI41)","v":1153.23},{"$f":"CEILING((((BC41+AP41-1450))*0.75%),0.05)","v":26.700000000000003},29.03,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z41:AF41,H41:I41))*1%,2)","v":45.55},null,null,null,null,null,null,null,null,null,null,null,null,10,22.71,null,{"$f":"مدنى!$AN41","v":36.08},{"$f":"مدنى!$AN41","v":36.08},324.70999999999998,{"$f":"مدنى!$AL41","v":108.24000000000001},{"$f":"مدنى!$AM41","v":45.1},{"$f":"مدنى!$AN41","v":36.08},{"$f":"مدنى!$AO41","v":432.95},null,null,null,5630.2199999999993,null,108.24000000000001,45.1,36.08,432.95,2947.83,{"$f":"IF(مدنى!$A41=\"مدير عام\",350)+IF(مدنى!$A41=\"اولى\",325)+IF(مدنى!$A41=\"ثانية\",275)+IF(مدنى!$A41=\"ثالثة\",225)+IF(مدنى!$A41=\"رابعة\",175)+IF(مدنى!$A41=\"خامسة\",175)+IF(مدنى!$A41=\"سادسة\",175)","v":225},234.35,2488.48,340,null,null,200,150,1400,378.48,500,200,{"$f":"SUM(مدنى!$BD41:$BE41)","v":2060.02},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":134.76},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1925.26},125.95,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1799.31},117.71,1681.6,80.069999999999993,190,92.34,1319.19,77.14,77.14,1102.0999999999999,72.099999999999994,1030,49.04,980.96,388.21,356.15673700000002,326.74930000000001,299.77,275.02,252.32,null,null,null,21.650000000000002,189.17,390.22,357.29,189.5,179.4,3115.44,10.100000000000001,null,1.27,145.32,7.5699999999999994,25.240000000000002,4,2,630.79999999999995,23.53,23.13,31.26,24.96,13.44,null,62.81,1256.3800000000001,null,null,null,null,null,1799.31,"نورا حمدى كامل عبد الطيف "]
["رابعة","كفرسعد جزئي",null,{"$f":"IF(E42<>\"\",SUBTOTAL(3,$E$1:E41),\"\")","v":8},"عمرو عنتر محمد المنسى",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4010.2699999999995},{"$f":"SUM(مدنى!$H42:$AI42)","v":972.67000000000007},22.55,16.95,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z42:AF42,H42:I42))*1%,2)","v":40.799999999999997},null,null,null,null,null,null,null,null,null,null,null,null,10,19.079999999999998,null,{"$f":"مدنى!$AN42","v":30.560000000000002},{"$f":"مدنى!$AN42","v":30.560000000000002},275.02999999999997,{"$f":"مدنى!$AL42","v":91.68},{"$f":"مدنى!$AM42","v":38.199999999999996},{"$f":"مدنى!$AN42","v":30.560000000000002},{"$f":"مدنى!$AO42","v":366.7},null,null,null,4982.9399999999996,null,91.68,38.199999999999996,30.560000000000002,366.7,2648.37,{"$f":"IF(مدنى!$A42=\"مدير عام\",350)+IF(مدنى!$A42=\"اولى\",325)+IF(مدنى!$A42=\"ثانية\",275)+IF(مدنى!$A42=\"ثالثة\",225)+IF(مدنى!$A42=\"رابعة\",175)+IF(مدنى!$A42=\"خامسة\",175)+IF(مدنى!$A42=\"سادسة\",175)","v":175},216.37,2257,385,null,null,150,150,1400,318,424,200,{"$f":"SUM(مدنى!$BD42:$BE42)","v":1807.43},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":118.24},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1689.19},110.5,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1578.69},103.27,1475.42,null,200,83.43,1191.99,73.19,73.19,1045.6100000000001,68.400000000000006,977.21,46.53,930.68,326.18,299.25530132000011,274.54614800000007,251.87720000000004,231.08,212,null,null,null,20.150000000000002,169.32999999999998,344.67,303.89,163.79,155.19,2887.6800000000003,8.6,null,1.06,126.57000000000001,6.36,21.2,4,6,530,20.34,20.190000000000001,27.63,22,11.52,null,0,null,null,null,null,null,null,1578.69,"عمرو عنتر محمد المنسى"]
["ثانية","كفرسعد جزئي",null,{"$f":"IF(E43<>\"\",SUBTOTAL(3,$E$1:E42),\"\")","v":8},"مظهر يحيى محمد عبد المحسن بركة   ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4375.7799999999988},{"$f":"SUM(مدنى!$H43:$AI43)","v":1469.92},28.1,38.369999999999997,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z43:AF43,H43:I43))*1%,2)","v":47.08},null,null,250,null,null,null,null,null,null,null,null,null,10,25.21,null,{"$f":"مدنى!$AN43","v":37.919999999999995},{"$f":"مدنى!$AN43","v":37.919999999999995},341.25,{"$f":"مدنى!$AL43","v":113.75},{"$f":"مدنى!$AM43","v":47.4},{"$f":"مدنى!$AN43","v":37.919999999999995},{"$f":"مدنى!$AO43","v":455},null,null,null,{"$f":"SUM(AK43:AP43,BC43)","v":5845.6999999999989},null,113.75,47.4,37.919999999999995,455,{"$f":"SUM(AQ43:AS43)","v":3096.99},{"$f":"IF(مدنى!$A43=\"مدير عام\",350)+IF(مدنى!$A43=\"اولى\",325)+IF(مدنى!$A43=\"ثانية\",275)+IF(مدنى!$A43=\"ثالثة\",225)+IF(مدنى!$A43=\"رابعة\",175)+IF(مدنى!$A43=\"خامسة\",175)+IF(مدنى!$A43=\"سادسة\",175)","v":275},241.87,2580.12,340,null,null,250,150,1400,420.12,500,200,{"$f":"SUM(مدنى!$BD43:$BE43)","v":2094.64},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":137.03},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1957.61},128.06,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1829.55},119.69,1709.86,81.42,190,94.1,1344.34,82.54,82.54,1179.26,77.14,1102.1199999999999,52.48,1049.6400000000001,430.93,395.35577732880006,362.71172232000004,332.76304800000003,305.28719999999998,280.08,null,null,null,22.450000000000003,199.04,413.28,371.77000000000004,202.48999999999998,191.79,3229.76,10.7,null,1.4,153.97,8.41,28.01,4,6,700.2,26.12,25.72,34.14,28.14,15.36,null,0,null,null,null,null,null,null,1829.55,"مظهر يحيى محمد عبد المحسن بركة   "]
["رابعة","كفرسعد جزئي",null,{"$f":"IF(E44<>\"\",SUBTOTAL(3,$E$1:E43),\"\")","v":8},"رضا مصطفى عبد اللطيف درغام",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4409.3799999999992},{"$f":"SUM(مدنى!$H44:$AI44)","v":1136.8500000000001},26.150000000000002,27.28,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z44:AF44,H44:I44))*1%,2)","v":44.93},null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,{"$f":"مدنى!$AN44","v":35.369999999999997},{"$f":"مدنى!$AN44","v":35.369999999999997},318.26,{"$f":"مدنى!$AL44","v":106.09},{"$f":"مدنى!$AM44","v":44.21},{"$f":"مدنى!$AN44","v":35.369999999999997},{"$f":"مدنى!$AO44","v":424.34999999999997},null,null,29.47,5546.23,null,106.09,44.21,35.369999999999997,424.34999999999997,2803.7999999999997,{"$f":"IF(مدنى!$A44=\"مدير عام\",350)+IF(مدنى!$A44=\"اولى\",325)+IF(مدنى!$A44=\"ثانية\",275)+IF(مدنى!$A44=\"ثالثة\",225)+IF(مدنى!$A44=\"رابعة\",175)+IF(مدنى!$A44=\"خامسة\",175)+IF(مدنى!$A44=\"سادسة\",175)","v":175},234.2,2394.6,400,null,null,150,150,1400,394.6,500,200,{"$f":"SUM(مدنى!$BD44:$BE44)","v":2132.41},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":139.5},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1992.9099999999999},130.37,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1862.54},121.84,1740.7,82.89,200,95.37,1362.44,83.65,83.65,1195.1400000000001,78.180000000000007,1116.96,53.09,1061.8699999999999,404.74,371.32877400000007,340.66860000000003,312.54000000000002,286.74,263.07,null,null,null,21.950000000000003,191.94,397.56,354.4,193.92,183.67,3154.4700000000003,10.25,null,1.32,148.13999999999999,7.8999999999999995,26.310000000000002,4,4,657.67,24.86,24.71,29.56,23.94,12.66,2,null,null,null,null,null,null,null,1862.54,"رضا مصطفى عبد اللطيف درغام"]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E45<>\"\",SUBTOTAL(3,$E$1:E44),\"\")","v":8},"ابراهيم محمد السعيد عقرب",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4564.0499999999993},{"$f":"SUM(مدنى!$H45:$AI45)","v":1188.58},27.5,31.44,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z45:AF45,H45:I45))*1%,2)","v":46.44},null,null,null,null,null,null,null,null,null,null,null,null,10,24.450000000000003,null,{"$f":"مدنى!$AN45","v":37.129999999999995},{"$f":"مدنى!$AN45","v":37.129999999999995},334.11,{"$f":"مدنى!$AL45","v":111.37},{"$f":"مدنى!$AM45","v":46.41},{"$f":"مدنى!$AN45","v":37.129999999999995},{"$f":"مدنى!$AO45","v":445.47},null,null,null,5752.6299999999992,null,111.37,46.41,37.129999999999995,445.47,2981.6499999999996,{"$f":"IF(مدنى!$A45=\"مدير عام\",350)+IF(مدنى!$A45=\"اولى\",325)+IF(مدنى!$A45=\"ثانية\",275)+IF(مدنى!$A45=\"ثالثة\",225)+IF(مدنى!$A45=\"رابعة\",175)+IF(مدنى!$A45=\"خامسة\",175)+IF(مدنى!$A45=\"سادسة\",175)","v":225},239.24,2517.41,340,null,null,200,150,1400,407.41,500,200,{"$f":"SUM(مدنى!$BD45:$BE45)","v":2130.6},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":139.38},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1991.22},130.26,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1860.96},121.74,1739.22,82.82,190,95.93,1370.47,80.14,80.14,1144.93,74.900000000000006,1070.03,50.95,1019.08,417.89,383.387989,351.7321,322.69,296.05,271.61,null,null,null,22.150000000000002,195.28,404.6,368.27000000000004,197.57000000000002,187.17000000000002,3186.49,10.4,null,1.36,150.48999999999998,8.15,27.17,4,6,679.02,25.56,24.76,29.34,23.64,12.56,null,65.260000000000005,1305.21,null,null,null,null,null,1860.96,"ابراهيم محمد السعيد عقرب"]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E46<>\"\",SUBTOTAL(3,$E$1:E45),\"\")","v":8},"حسن محمد حسن سليمان ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4251.3},{"$f":"SUM(مدنى!$H46:$AI46)","v":1067.8599999999999},24.700000000000003,23.19,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z46:AF46,H46:I46))*1%,2)","v":43.26},null,null,null,null,null,null,null,null,null,null,null,null,10,22.41,null,{"$f":"مدنى!$AN46","v":33.43},{"$f":"مدنى!$AN46","v":33.43},300.83,{"$f":"مدنى!$AL46","v":100.28},{"$f":"مدنى!$AM46","v":41.79},{"$f":"مدنى!$AN46","v":33.43},{"$f":"مدنى!$AO46","v":401.11},null,null,null,5319.16,null,100.28,41.79,33.43,401.11,2934.96,{"$f":"IF(مدنى!$A46=\"مدير عام\",350)+IF(مدنى!$A46=\"اولى\",325)+IF(مدنى!$A46=\"ثانية\",275)+IF(مدنى!$A46=\"ثالثة\",225)+IF(مدنى!$A46=\"رابعة\",175)+IF(مدنى!$A46=\"خامسة\",175)+IF(مدنى!$A46=\"سادسة\",175)","v":225},228.46,2481.5,340,null,null,200,150,1400,373.5,498,200,{"$f":"SUM(مدنى!$BD46:$BE46)","v":1807.59},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":118.25},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1689.34},110.51,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1578.83},103.28,1475.55,70.260000000000005,190,79.5,1135.79,69.739999999999995,69.739999999999995,996.31,65.17,931.14,44.34,886.8,383.11,351.48382089000017,322.46222100000011,295.83690000000007,271.41000000000003,249,null,null,null,21,180.35999999999999,370.71,329.94,179.25,169.35,3016.3,9.9,null,1.25,135.72999999999999,7.47,24.9,4,4,622.5,4.8,4.8,7.2,7.2,4.8,null,0,null,null,null,null,null,null,1578.83,"حسن محمد حسن سليمان "]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E47<>\"\",SUBTOTAL(3,$E$1:E46),\"\")","v":8},"هشام محمد  ابو العنين عيسي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5068.7299999999996},{"$f":"SUM(مدنى!$H47:$AI47)","v":1867.56},{"$f":"CEILING((((BC47+AP47-1450))*0.75%),0.05)","v":35.050000000000004},102.31,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z47:AF47,H47:I47))*1%,2)","v":54.65},null,null,125,null,null,null,null,null,null,null,null,null,10,37.6,169.02,{"$f":"مدنى!$AN47","v":47.22},{"$f":"مدنى!$AN47","v":47.22},424.96,{"$f":"مدنى!$AL47","v":141.66},{"$f":"مدنى!$AM47","v":59.03},{"$f":"مدنى!$AN47","v":47.22},{"$f":"مدنى!$AO47","v":566.62},null,null,null,{"$f":"SUM(AK47:AP47,BC47)","v":6936.2899999999991},null,141.66,59.03,47.22,566.62,{"$f":"SUM(AQ47:AS47)","v":3507.5299999999997},{"$f":"IF(مدنى!$A47=\"مدير عام\",350)+IF(مدنى!$A47=\"اولى\",325)+IF(مدنى!$A47=\"ثانية\",275)+IF(مدنى!$A47=\"ثالثة\",225)+IF(مدنى!$A47=\"رابعة\",175)+IF(مدنى!$A47=\"خامسة\",175)+IF(مدنى!$A47=\"سادسة\",175)","v":325},296.97000000000003,{"$f":"SUM(AU47:BB47)-AT47","v":2885.56},300,null,null,300,150,1400,626.66999999999996,500,208.89,{"$f":"SUM(مدنى!$BD47:$BE47)","v":2614.23},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":171.02},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2443.21},{"$f":"TRUNC(BG47*7%,2)","v":159.83000000000001},{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2283.38},149.38,2134,101.61,190,120.53,1721.86,105.72,105.72,1510.4199999999998,98.81,1411.61,66.98,1339.63,642.79999999999995,589.73056502580016,541.0372156200001,496.36441800000006,455.3802,417.78,null,null,null,26.150000000000002,241.29,506.85,464.84,253.10999999999999,239.41,3775.19,13.700000000000001,null,2.09,183,12.54,41.78,4,6,1044.45,39.25,38.75,45.12,38.97,21.98,5,0,null,null,null,null,null,null,2283.38,"هشام محمد  ابو العنين عيسي"]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E48<>\"\",SUBTOTAL(3,$E$1:E47),\"\")","v":8},"اسماء احمد محمد صالح",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5817.07},{"$f":"SUM(مدنى!$H48:$AI48)","v":2520.16},44,226.35,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z48:AF48,H48:I48))*1%,2)","v":63.95},null,null,250,null,null,null,null,null,null,null,null,null,10,54.39,200,{"$f":"مدنى!$AN48","v":59.169999999999995},{"$f":"مدنى!$AN48","v":59.169999999999995},532.5,{"$f":"مدنى!$AL48","v":177.5},{"$f":"مدنى!$AM48","v":73.960000000000008},{"$f":"مدنى!$AN48","v":59.169999999999995},{"$f":"مدنى!$AO48","v":710},null,null,null,8337.23,null,177.5,73.960000000000008,59.169999999999995,710,4003.38,{"$f":"IF(مدنى!$A48=\"مدير عام\",350)+IF(مدنى!$A48=\"اولى\",325)+IF(مدنى!$A48=\"ثانية\",275)+IF(مدنى!$A48=\"ثالثة\",225)+IF(مدنى!$A48=\"رابعة\",175)+IF(مدنى!$A48=\"خامسة\",175)+IF(مدنى!$A48=\"سادسة\",175)","v":325},374.85,3303.53,255,null,null,300,150,1400,906.4,500,302.13,{"$f":"SUM(مدنى!$BD48:$BE48)","v":3313.2200000000003},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":216.75},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":3096.4700000000003},202.57,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2893.9},189.32,2704.58,null,190,164.5,2350.08,130,137.91,1970.27,128.88999999999999,1841.38,87.68,1753.7,929.74,852.97641947470015,782.54717383000013,717.93318700000009,658.65430000000003,604.27,null,null,null,32.200000000000003,353.64,650.42999999999995,591.24,316.71999999999997,264.58999999999997,4603.2300000000005,18.3,33.83,3.03,183,18.130000000000003,60.43,4,2,1510.67,56.84,56.34,65.040000000000006,58.14,33.799999999999997,null,111.9,2238.1799999999998,null,null,null,null,null,2893.9,"اسماء احمد محمد صالح"]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E49<>\"\",SUBTOTAL(3,$E$1:E48),\"\")","v":8},"امل عبد السلام  عبد السلام بدر ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5299.6900000000005},{"$f":"SUM(مدنى!$H49:$AI49)","v":1576.3600000000001},34.700000000000003,114.02,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z49:AF49,H49:I49))*1%,2)","v":54.07},null,null,null,null,null,null,null,null,null,null,null,null,10,36.99,null,{"$f":"مدنى!$AN49","v":46.71},{"$f":"مدنى!$AN49","v":46.71},420.34,{"$f":"مدنى!$AL49","v":140.12},{"$f":"مدنى!$AM49","v":58.379999999999995},{"$f":"مدنى!$AN49","v":46.71},{"$f":"مدنى!$AO49","v":560.45000000000005},null,null,7.16,6876.05,null,140.12,58.379999999999995,46.71,560.45000000000005,3488.31,{"$f":"IF(مدنى!$A49=\"مدير عام\",350)+IF(مدنى!$A49=\"اولى\",325)+IF(مدنى!$A49=\"ثانية\",275)+IF(مدنى!$A49=\"ثالثة\",225)+IF(مدنى!$A49=\"رابعة\",175)+IF(مدنى!$A49=\"خامسة\",175)+IF(مدنى!$A49=\"سادسة\",175)","v":325},291.31,2872,300,null,null,300,150,1400,616.5,500,205.5,{"$f":"SUM(مدنى!$BD49:$BE49)","v":2582.08},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":168.92},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2413.16},157.87,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2255.29},147.54,2107.75,100.36,190,118.89,1698.5,104.29,104.29,1489.92,97.47,1392.45,66.06,1321.39,632.37,580.1600417100002,532.25691900000015,488.30910000000006,447.99,411,null,null,null,25.900000000000002,260.45999999999998,524.85,459.42999999999995,252.14000000000001,238.49,3739.3900000000003,13.65,null,2.0599999999999996,183,12.33,41.1,4,2,1027.5,38.64,37.64,44.01,37.86,21.24,5,null,null,null,null,null,null,null,2255.29,"امل عبد السلام  عبد السلام بدر "]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E50<>\"\",SUBTOTAL(3,$E$1:E49),\"\")","v":8},"ملكة عبد السلام عبد اللطيف درغام",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5027.3999999999996},{"$f":"SUM(مدنى!$H50:$AI50)","v":2041.4799999999996},35.9,111.71,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z50:AF50,H50:I50))*1%,2)","v":55.55},null,null,250,null,null,null,null,null,null,null,null,null,10,39.089999999999996,173.36,{"$f":"مدنى!$AN50","v":48.35},{"$f":"مدنى!$AN50","v":48.35},435.14,{"$f":"مدنى!$AL50","v":145.04999999999998},{"$f":"مدنى!$AM50","v":60.44},{"$f":"مدنى!$AN50","v":48.35},{"$f":"مدنى!$AO50","v":580.18999999999994},null,null,null,7068.8799999999992,null,145.04999999999998,60.44,48.35,580.18999999999994,3548.96,{"$f":"IF(مدنى!$A50=\"مدير عام\",350)+IF(مدنى!$A50=\"اولى\",325)+IF(مدنى!$A50=\"ثانية\",275)+IF(مدنى!$A50=\"ثالثة\",225)+IF(مدنى!$A50=\"رابعة\",175)+IF(مدنى!$A50=\"خامسة\",175)+IF(مدنى!$A50=\"سادسة\",175)","v":325},305.32,2918.64,300,null,null,300,150,1400,651.48,500,217.16,{"$f":"SUM(مدنى!$BD50:$BE50)","v":2685.89},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":175.71},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2510.1799999999998},164.21,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2345.9699999999998},153.47,2192.5,104.4,190,124.17,1773.93,108.92,108.92,1556.09,101.8,1454.29,69.010000000000005,1380.28,668.25,613.07812485520014,562.45699528000011,516.01559200000008,473.40880000000004,434.32,null,null,null,26.650000000000002,250.45999999999998,518.76,476.78000000000003,255.75,241.65,3844.9199999999996,14.100000000000001,null,2.1799999999999997,183,13.03,43.44,4,2,1085.8,40.799999999999997,40.299999999999997,46.82,40.67,23.05,5,null,null,null,null,null,null,null,2345.9699999999998,"ملكة عبد السلام عبد اللطيف درغام"]
["اولى",null,null,{"$f":"IF(E51<>\"\",SUBTOTAL(3,$E$1:E50),\"\")","v":8},"حازم عطا عبد الحافظ ا براهيم",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4958.7899999999991},{"$f":"SUM(مدنى!$H51:$AI51)","v":1580.8199999999997},32.550000000000004,74.8,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z51:AF51,H51:I51))*1%,2)","v":51.93},null,null,null,null,null,null,null,null,null,null,null,null,null,31.48,151.69999999999999,{"$f":"مدنى!$AN51","v":43.839999999999996},{"$f":"مدنى!$AN51","v":43.839999999999996},394.51,{"$f":"مدنى!$AL51","v":131.51},{"$f":"مدنى!$AM51","v":54.8},{"$f":"مدنى!$AN51","v":43.839999999999996},{"$f":"مدنى!$AO51","v":526.02},null,null,null,6539.6099999999988,null,131.51,54.8,43.839999999999996,526.02,3364.47,{"$f":"IF(مدنى!$A51=\"مدير عام\",350)+IF(مدنى!$A51=\"اولى\",325)+IF(مدنى!$A51=\"ثانية\",275)+IF(مدنى!$A51=\"ثالثة\",225)+IF(مدنى!$A51=\"رابعة\",175)+IF(مدنى!$A51=\"خامسة\",175)+IF(مدنى!$A51=\"سادسة\",175)","v":325},264.83000000000004,2774.64,300,null,null,300,150,1400,524.64,500,200,{"$f":"SUM(مدنى!$BD51:$BE51)","v":2418.9699999999998},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":158.25},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2260.7199999999998},147.88999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2112.83},131.63999999999999,1880.58,89.55,190,104.74,1496.29,91.87,91.87,1312.55,85.86,1226.69,58.41,1168.28,538.14,493.71478391360012,452.94934304000009,415.54985600000003,381.23840000000001,349.76,null,null,null,24.200000000000003,206.32,450.87,417.19,232.5,220.35,3490.9199999999996,12.15,null,1.75,173.12,10.5,34.979999999999997,4,4,874.4,32.86,31.86,36.54,30.54,16.96,null,0,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":100.61},2012.2199999999998,"حازم عطا عبد الحافظ ا براهيم"]
["ثانية","كفرسعد جزئي",null,{"$f":"IF(E52<>\"\",SUBTOTAL(3,$E$1:E51),\"\")","v":9},"محمد فخرى عبده على الدين ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4709.4799999999996},{"$f":"SUM(مدنى!$H52:$AI52)","v":1462.5300000000002},30.150000000000002,47.93,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z52:AF52,H52:I52))*1%,2)","v":49.44},null,null,null,null,null,null,null,null,null,null,null,null,10,29.430000000000003,145.80000000000001,{"$f":"مدنى!$AN52","v":40.699999999999996},{"$f":"مدنى!$AN52","v":40.699999999999996},366.3,{"$f":"مدنى!$AL52","v":122.10000000000001},{"$f":"مدنى!$AM52","v":50.879999999999995},{"$f":"مدنى!$AN52","v":40.699999999999996},{"$f":"مدنى!$AO52","v":488.4},null,null,null,6172.01,null,122.10000000000001,50.879999999999995,40.699999999999996,488.4,3179.62,{"$f":"IF(مدنى!$A52=\"مدير عام\",350)+IF(مدنى!$A52=\"اولى\",325)+IF(مدنى!$A52=\"ثانية\",275)+IF(مدنى!$A52=\"ثالثة\",225)+IF(مدنى!$A52=\"رابعة\",175)+IF(مدنى!$A52=\"خامسة\",175)+IF(مدنى!$A52=\"سادسة\",175)","v":275},254.18,2650.44,340,null,null,250,150,1400,490.44,500,200,{"$f":"SUM(مدنى!$BD52:$BE52)","v":2290.31},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":149.83000000000001},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2140.48},140.03,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2000.4499999999998},130.87,1869.58,89.02,190,104.05,1486.51,91.27,91.27,1303.97,85.3,1218.67,57.79,1155.8800000000001,503.06,461.53072320560011,423.42268184000005,388.46117600000002,356.38639999999998,326.95999999999998,null,null,null,23.6,199.64,434.33,400.97999999999996,222.68999999999997,211.08999999999997,3406.3199999999997,11.600000000000001,null,1.64,166.94,9.81,32.699999999999996,4,6,817.4,30.76,30.36,35.340000000000003,29.34,16.16,5,null,null,null,null,null,null,null,2000.4499999999998,"محمد فخرى عبده على الدين "]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E53<>\"\",SUBTOTAL(3,$E$1:E52),\"\")","v":9},"سحر احمد ابراهيم المرسي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":3203.37},{"$f":"SUM(مدنى!$H53:$AI53)","v":1244.0899999999999},17.8,0,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z53:AF53,H53:I53))*1%,2)","v":34.03},null,null,null,null,null,null,null,null,null,null,null,null,10,24.94,130.99,{"$f":"مدنى!$AN53","v":36.33},{"$f":"مدنى!$AN53","v":36.33},326.96999999999997,{"$f":"مدنى!$AL53","v":108.99000000000001},{"$f":"مدنى!$AM53","v":45.419999999999995},{"$f":"مدنى!$AN53","v":36.33},{"$f":"مدنى!$AO53","v":435.96},null,null,null,4447.46,null,108.99000000000001,45.419999999999995,36.33,435.96,2084.6999999999998,{"$f":"IF(مدنى!$A53=\"مدير عام\",350)+IF(مدنى!$A53=\"اولى\",325)+IF(مدنى!$A53=\"ثانية\",275)+IF(مدنى!$A53=\"ثالثة\",225)+IF(مدنى!$A53=\"رابعة\",175)+IF(مدنى!$A53=\"خامسة\",175)+IF(مدنى!$A53=\"سادسة\",175)","v":225},249.70000000000002,1610,340,null,null,200,150,1400,null,null,200,{"$f":"SUM(مدنى!$BD53:$BE53)","v":1736.0600000000002},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":113.57},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])-الجدول4[[#This Row],[اجر اساسي]]","v":1622.4900000000002},124.27,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1775.3300000000002},116.14,1659.19,79,190,90.94,1299.25,79.77,79.77,1139.71,74.56,1065.1500000000001,50.72,1014.43,426.36,391.16337994710017,358.86548619000013,329.23439100000007,302.04990000000004,277.11,null,null,null,22.150000000000002,182.07,391.54,360.25,187.32554999999996,187.32554999999996,3186.09,null,null,1.3855500000000001,149.89999999999998,8.32,27.720000000000002,4,2,692.77,23.94,12.76,12.18,34.799999999999997,16.53,null,0,null,null,null,null,null,null,1775.3300000000002,"سحر احمد ابراهيم المرسي"]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E54<>\"\",SUBTOTAL(3,$E$1:E53),\"\")","v":9},"صلاح الدين رزق احمد رزق الزيات ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5016.5200000000004},{"$f":"SUM(مدنى!$H54:$AI54)","v":1636.3099999999997},33.25,96.28,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z54:AF54,H54:I54))*1%,2)","v":52.57},null,null,125,null,null,null,null,null,null,null,null,null,10,32.869999999999997,null,{"$f":"مدنى!$AN54","v":44.8},{"$f":"مدنى!$AN54","v":44.8},403.21,{"$f":"مدنى!$AL54","v":134.4},{"$f":"مدنى!$AM54","v":56},{"$f":"مدنى!$AN54","v":44.8},{"$f":"مدنى!$AO54","v":537.61},null,null,20.72,6652.83,null,134.4,56,44.8,537.61,3390.7,{"$f":"IF(مدنى!$A54=\"مدير عام\",350)+IF(مدنى!$A54=\"اولى\",325)+IF(مدنى!$A54=\"ثانية\",275)+IF(مدنى!$A54=\"ثالثة\",225)+IF(مدنى!$A54=\"رابعة\",175)+IF(مدنى!$A54=\"خامسة\",175)+IF(مدنى!$A54=\"سادسة\",175)","v":325},267.89,2797.81,300,null,null,300,150,1400,547.80999999999995,500,200,{"$f":"SUM(مدنى!$BD54:$BE54)","v":2489.3199999999997},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":162.85},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2326.4699999999998},152.19,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2174.2799999999997},142.24,2032.04,96.76,190,114.17,1631.11,95.38,95.38,1362.68,89.14,1273.54,60.4,1208.1400000000001,561.91999999999996,515.52371978810015,472.95754109000012,433.90600100000006,398.07890000000003,365.21,null,null,null,24.6,232.85,484.45,439.16,239.55,227,3551.95,12.55,null,1.83,177.67999999999998,10.959999999999999,36.53,4,2,913.02,34.340000000000003,33.840000000000003,39.39,32.49,17.66,5,77.67,1553.44,null,null,null,null,null,2174.2799999999997,"صلاح الدين رزق احمد رزق الزيات "]
["ثالثة","بنوك",null,{"$f":"IF(E55<>\"\",SUBTOTAL(3,$E$1:E54),\"\")","v":9},"محمد السيد على هاشم",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4091.62},{"$f":"SUM(مدنى!$H55:$AI55)","v":1003.17},23.3,19.05,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z55:AF55,H55:I55))*1%,2)","v":41.62},null,null,null,null,null,null,null,null,null,null,null,null,10,18.950000000000003,null,{"$f":"مدنى!$AN55","v":31.520000000000003},{"$f":"مدنى!$AN55","v":31.520000000000003},283.61,{"$f":"مدنى!$AL55","v":94.54},{"$f":"مدنى!$AM55","v":39.39},{"$f":"مدنى!$AN55","v":31.520000000000003},{"$f":"مدنى!$AO55","v":378.15},null,null,null,5094.79,null,94.54,39.39,31.520000000000003,378.15,2738.96,{"$f":"IF(مدنى!$A55=\"مدير عام\",350)+IF(مدنى!$A55=\"اولى\",325)+IF(مدنى!$A55=\"ثانية\",275)+IF(مدنى!$A55=\"ثالثة\",225)+IF(مدنى!$A55=\"رابعة\",175)+IF(مدنى!$A55=\"خامسة\",175)+IF(مدنى!$A55=\"سادسة\",175)","v":225},212.21,2301.75,385,null,null,200,150,1400,315.75,421,200,{"$f":"SUM(مدنى!$BD55:$BE55)","v":1812.2299999999998},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":118.55},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1693.6799999999998},110.8,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1582.8799999999999},103.55,1479.33,70.44,200,79.08,1129.81,69.37,69.37,991.07,64.83,926.24,44.1,882.14,323.87,297.13,272.60000000000002,250.09505000000004,229.44500000000002,210.5,null,null,null,19.75,164.01,332.93,308.84999999999997,157.72000000000003,149.17000000000002,2827.8900000000003,8.5500000000000007,null,1.06,120.74000000000001,6.3199999999999994,21.05,4,null,526.25,20.47,20.47,5.7,5.7,3.8,null,0,null,null,null,null,null,null,1582.8799999999999,"محمد السيد على هاشم"]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E56<>\"\",SUBTOTAL(3,$E$1:E55),\"\")","v":9},"هشام مصطفى طاهر ابو النور",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4243.05},{"$f":"SUM(مدنى!$H56:$AI56)","v":1237.4599999999998},25.75,26.21,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z56:AF56,H56:I56))*1%,2)","v":44.45},null,null,125,null,null,null,null,null,null,null,null,null,10,22.86,null,{"$f":"مدنى!$AN56","v":34.809999999999995},{"$f":"مدنى!$AN56","v":34.809999999999995},313.21999999999997,{"$f":"مدنى!$AL56","v":104.41000000000001},{"$f":"مدنى!$AM56","v":43.51},{"$f":"مدنى!$AN56","v":34.809999999999995},{"$f":"مدنى!$AO56","v":417.62},null,null,null,5480.51,null,104.41000000000001,43.51,34.809999999999995,417.62,2940.77,{"$f":"IF(مدنى!$A56=\"مدير عام\",350)+IF(مدنى!$A56=\"اولى\",325)+IF(مدنى!$A56=\"ثانية\",275)+IF(مدنى!$A56=\"ثالثة\",225)+IF(مدنى!$A56=\"رابعة\",175)+IF(مدنى!$A56=\"خامسة\",175)+IF(مدنى!$A56=\"سادسة\",175)","v":225},224.77,2491,340,null,null,200,150,1400,381,500,200,{"$f":"SUM(مدنى!$BD56:$BE56)","v":1939.3899999999999},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":126.87},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1812.5199999999998},118.57,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1693.9499999999998},110.81,1583.1399999999999,75.38,190,86.2,1231.56,75.62,75.62,1080.32,70.67,1009.65,48.07,961.58,390.81,358.54172894000016,328.93736600000011,301.77740000000006,276.86,254,null,null,null,21.55,187.47,386.57,344.13000000000005,196.15,177.55,3096.58,18.600000000000001,null,1.27,143.26,7.62,25.4,4,null,635,24.52,24.12,32.94,7.2,4.8,null,0,null,null,null,null,null,null,1693.9499999999998,"هشام مصطفى طاهر ابو النور"]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E57<>\"\",SUBTOTAL(3,$E$1:E56),\"\")","v":9},"صفاء عبد الحميد محمد مطر",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5777.75},{"$f":"SUM(مدنى!$H57:$AI57)","v":1863.31},39.550000000000004,172.7,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z57:AF57,H57:I57))*1%,2)","v":59.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"مدنى!$AN57","v":53.23},{"$f":"مدنى!$AN57","v":53.23},479.06,{"$f":"مدنى!$AL57","v":159.69},{"$f":"مدنى!$AM57","v":66.540000000000006},{"$f":"مدنى!$AN57","v":53.23},{"$f":"مدنى!$AO57","v":638.75},88.08,null,null,7641.0599999999995,null,159.69,66.540000000000006,53.23,638.75,3837.1499999999996,{"$f":"IF(مدنى!$A57=\"مدير عام\",350)+IF(مدنى!$A57=\"اولى\",325)+IF(مدنى!$A57=\"ثانية\",275)+IF(مدنى!$A57=\"ثالثة\",225)+IF(مدنى!$A57=\"رابعة\",175)+IF(مدنى!$A57=\"خامسة\",175)+IF(مدنى!$A57=\"سادسة\",175)","v":325},347.91,3164.24,255,null,null,300,150,1400,801.93,500,267.31,{"$f":"SUM(مدنى!$BD57:$BE57)","v":2885.7},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":188.78},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2696.9199999999996},176.43,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2520.4899999999998},164.89,2355.6,null,190,141.66999999999999,2023.93,124.27,124.27,1775.39,116.14,1659.25,79.010000000000005,1580.24,822.56,754.64547700000003,692.33529999999996,635.16999999999996,582.73,534.62,null,null,null,29.900000000000002,333.43,618.52,529,282.62,255.19,4290.4799999999996,16.45,10.98,2.6799999999999997,183,16.040000000000003,53.47,4,2,1336.55,49.71,49.21,56.71,50.56,29.81,null,null,null,null,null,null,null,null,2520.4899999999998,"صفاء عبد الحميد محمد مطر"]
["رابعة","كفرسعد جزئي",null,{"$f":"IF(E58<>\"\",SUBTOTAL(3,$E$1:E57),\"\")","v":9},"السيد توفيق عباس الدمرداش",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":3866.09},{"$f":"SUM(مدنى!$H58:$AI58)","v":920.39999999999986},21.3,13.21,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z58:AF58,H58:I58))*1%,2)","v":39.36},null,null,null,null,null,null,null,null,null,null,null,null,10,18.3,null,{"$f":"مدنى!$AN58","v":28.89},{"$f":"مدنى!$AN58","v":28.89},259.95,{"$f":"مدنى!$AL58","v":86.65},{"$f":"مدنى!$AM58","v":36.11},{"$f":"مدنى!$AN58","v":28.89},{"$f":"مدنى!$AO58","v":346.59},null,null,2.2599999999999998,4786.49,null,86.65,36.11,28.89,346.59,2593.0499999999997,{"$f":"IF(مدنى!$A58=\"مدير عام\",350)+IF(مدنى!$A58=\"اولى\",325)+IF(مدنى!$A58=\"ثانية\",275)+IF(مدنى!$A58=\"ثالثة\",225)+IF(مدنى!$A58=\"رابعة\",175)+IF(مدنى!$A58=\"خامسة\",175)+IF(مدنى!$A58=\"سادسة\",175)","v":175},206.68,2211.37,400,null,null,150,150,1400,304.87,406.5,200,{"$f":"SUM(مدنى!$BD58:$BE58)","v":1695.2000000000003},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":110.9},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1584.3000000000002},103.64,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1480.66},96.86,1383.8000000000002,null,200,77.44,1106.3600000000001,67.930000000000007,67.930000000000007,970.5,63.49,907.01,43.191000000000003,863.82,312.70999999999998,286.89050700000007,263.20230000000004,241.47,221.54,203.25,null,null,null,19.350000000000001,158.63,321.02999999999997,286.27999999999997,151.35000000000002,143.05000000000001,2769.19,8.3000000000000007,null,1.02,115.60000000000001,6.1,20.330000000000002,4,null,508.12,19.82,3.5,5.25,5.25,3.5,null,1.5,null,null,null,null,null,null,1480.66,"السيد توفيق عباس الدمرداش"]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E59<>\"\",SUBTOTAL(3,$E$1:E58),\"\")","v":9},"عمرو محمود عبد المنعم عوض سلامة",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4268.6000000000004},{"$f":"SUM(مدنى!$H59:$AI59)","v":1072.42},24.85,23.64,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z59:AF59,H59:I59))*1%,2)","v":43.42},null,null,null,null,null,null,null,null,null,null,null,null,10,20.930000000000003,null,{"$f":"مدنى!$AN59","v":33.619999999999997},{"$f":"مدنى!$AN59","v":33.619999999999997},302.51,{"$f":"مدنى!$AL59","v":100.84},{"$f":"مدنى!$AM59","v":42.019999999999996},{"$f":"مدنى!$AN59","v":33.619999999999997},{"$f":"مدنى!$AO59","v":403.34999999999997},null,null,null,5341.02,null,100.84,42.019999999999996,33.619999999999997,403.34999999999997,2874.9000000000005,{"$f":"IF(مدنى!$A59=\"مدير عام\",350)+IF(مدنى!$A59=\"اولى\",325)+IF(مدنى!$A59=\"ثانية\",275)+IF(مدنى!$A59=\"ثالثة\",225)+IF(مدنى!$A59=\"رابعة\",175)+IF(مدنى!$A59=\"خامسة\",175)+IF(مدنى!$A59=\"سادسة\",175)","v":225},226.22,2423.6800000000003,340,null,null,200,150,1400,348.72,464.96,200,{"$f":"SUM(مدنى!$BD59:$BE59)","v":1886.29},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":123.4},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1762.8899999999999},115.32,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1647.57},107.78,1539.79,73.319999999999993,190,83.5,1192.97,73.25,73.25,1046.47,68.459999999999994,978.01,46.57,931.44,357.69,328.16449269280002,301.06834192000002,276.20948800000002,253.4032,232.48,null,null,null,20.900000000000002,179.20999999999998,367.38,331.41999999999996,176.61999999999998,167.26999999999998,3001.12,9.35,0,1.17,135.87,6.9799999999999995,23.25,4,2,581.20000000000005,21.47,21.07,28.74,23.04,12.16,null,0,null,null,null,null,null,null,1647.57,"عمرو محمود عبد المنعم عوض سلامة"]
["ثالثة",null,null,{"$f":"IF(E60<>\"\",SUBTOTAL(3,$E$1:E59),\"\")","v":9},"ايمان محمد عبد الغفار جازية",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4220.96},{"$f":"SUM(مدنى!$H60:$AI60)","v":1203.7399999999998},25.400000000000002,22.18,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z60:AF60,H60:I60))*1%,2)","v":44.07},null,null,null,null,null,null,null,null,null,null,null,null,null,22.41,119.95,{"$f":"مدنى!$AN60","v":34.33},{"$f":"مدنى!$AN60","v":34.33},308.94,{"$f":"مدنى!$AL60","v":102.98},{"$f":"مدنى!$AM60","v":42.91},{"$f":"مدنى!$AN60","v":34.33},{"$f":"مدنى!$AO60","v":411.90999999999997},null,null,null,5424.7,null,102.98,42.91,34.33,411.90999999999997,2934.6,{"$f":"IF(مدنى!$A60=\"مدير عام\",350)+IF(مدنى!$A60=\"اولى\",325)+IF(مدنى!$A60=\"ثانية\",275)+IF(مدنى!$A60=\"ثالثة\",225)+IF(مدنى!$A60=\"رابعة\",175)+IF(مدنى!$A60=\"خامسة\",175)+IF(مدنى!$A60=\"سادسة\",175)","v":225},228.1,2481.5,340,null,null,200,150,1400,373.5,498,200,{"$f":"SUM(مدنى!$BD60:$BE60)","v":1897.97},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":124.16},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1773.81},116.04,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1657.77},103.28,1475.55,70.260000000000005,190,79.5,1135.79,69.739999999999995,69.739999999999995,996.31,65.17,931.14,44.34,886.8,383.1,351.47,322.45,295.83,271.41000000000003,249,null,null,null,20.950000000000003,168.01,357.91,329.89,178.8,168.95000000000002,3012.3,9.8500000000000014,null,1.25,135.33000000000001,7.47,24.9,4,null,622.5,4.8,4.8,7.2,7.2,4.8,null,null,{"$error":"#REF!"},null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":78.94},1578.83,"ايمان محمد عبد الغفار جازية"]
["ثانية","نقل",null,{"$f":"IF(E61<>\"\",SUBTOTAL(3,$E$1:E60),\"\")","v":10},"ايمان محمد عبد الرازق",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4661.1200000000008},{"$f":"SUM(مدنى!$H61:$AI61)","v":1239.23},28.450000000000003,42.34,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z61:AF61,H61:I61))*1%,2)","v":47.45},null,null,null,null,null,null,null,null,null,null,null,null,10,26.650000000000002,null,{"$f":"مدنى!$AN61","v":38.39},{"$f":"مدنى!$AN61","v":38.39},345.45,{"$f":"مدنى!$AL61","v":115.15},{"$f":"مدنى!$AM61","v":47.98},{"$f":"مدنى!$AN61","v":38.39},{"$f":"مدنى!$AO61","v":460.59},null,null,null,{"$f":"SUM(AK61:AP61,BC61)","v":5900.35},null,115.15,47.98,38.39,460.59,{"$f":"SUM(AQ61:AS61)","v":3146.08},{"$f":"IF(مدنى!$A61=\"مدير عام\",350)+IF(مدنى!$A61=\"اولى\",325)+IF(مدنى!$A61=\"ثانية\",275)+IF(مدنى!$A61=\"ثالثة\",225)+IF(مدنى!$A61=\"رابعة\",175)+IF(مدنى!$A61=\"خامسة\",175)+IF(مدنى!$A61=\"سادسة\",175)","v":275},226.95999999999998,{"$f":"SUM(AU61:BB61)-AT61","v":2644.12},300,null,null,250,150,1400,{"$f":"TRUNC(BZ61*150%,2)","v":444.12},{"$f":"IF(BZ61*200%>500,500,BZ61*200%)","v":500},{"$f":"IF(BZ61*50%<200,200,TRUNC(BZ61*50%,2))","v":200},{"$f":"SUM(مدنى!$BD61:$BE61)","v":2092.1600000000003},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":136.87},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1955.2900000000002},{"$f":"TRUNC(BG61*7%,2)","v":127.91},{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1827.38},119.54,1707.8400000000001,81.319999999999993,190,93.97,1342.5500000000002,82.43,82.43,1177.69,77.040000000000006,1100.6500000000001,52.41,1048.24,455.52,417.91,383.41,351.76,322.72000000000003,296.08,null,null,null,22.85,204.07,425.13,376.91999999999996,209.30999999999997,198.20999999999998,3288.3599999999997,11.100000000000001,null,1.48,158.22999999999999,8.89,29.610000000000003,4,2,740.2,27.22,26.82,35.79,29.79,16.46,null,null,null,null,null,null,null,null,1827.38,"ايمان محمد عبد الرازق"]
["ثانية","بنوك",null,{"$f":"IF(E62<>\"\",SUBTOTAL(3,$E$1:E61),\"\")","v":10},"فاطمه جمال الدين عبد الله",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4646.9000000000005},{"$f":"SUM(مدنى!$H62:$AI62)","v":1425.7900000000002},29.55,40.9,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z62:AF62,H62:I62))*1%,2)","v":48.76},null,null,null,null,null,null,null,null,null,null,null,null,10,28.16,142.56,{"$f":"مدنى!$AN62","v":39.86},{"$f":"مدنى!$AN62","v":39.86},358.67,{"$f":"مدنى!$AL62","v":119.56},{"$f":"مدنى!$AM62","v":49.82},{"$f":"مدنى!$AN62","v":39.86},{"$f":"مدنى!$AO62","v":478.23},null,null,null,6072.6900000000005,null,119.56,49.82,39.86,478.23,3153.55,{"$f":"IF(مدنى!$A62=\"مدير عام\",350)+IF(مدنى!$A62=\"اولى\",325)+IF(مدنى!$A62=\"ثانية\",275)+IF(مدنى!$A62=\"ثالثة\",225)+IF(مدنى!$A62=\"رابعة\",175)+IF(مدنى!$A62=\"خامسة\",175)+IF(مدنى!$A62=\"سادسة\",175)","v":275},249.23,2629.32,340,null,null,250,150,1400,469.32,500,200,{"$f":"SUM(مدنى!$BD62:$BE62)","v":2231.67},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":145.99},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2085.6799999999998},136.44,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1949.2399999999998},127.52,1821.7199999999998,86.74,190,101.07,1443.9099999999999,88.66,88.66,1266.5899999999999,82.86,1183.73,56.13,1122.5999999999999,481.37,441.63,405.17,371.72,341.03,312.88,null,null,null,23.200000000000003,194.92999999999998,422.89,392.07999999999993,216.10999999999996,204.75999999999996,3347.92,11.35,null,1.57,162.51,9.39,31.29,4,2,782.2,29,28.6,34.74,28.74,15.76,5,null,null,null,null,null,null,null,1949.2399999999998,"فاطمه جمال الدين عبد الله"]
["ثانية","كفرسعد جزئي",null,{"$f":"IF(E63<>\"\",SUBTOTAL(3,$E$1:E62),\"\")","v":10},"مسعود رزق الجنيدى ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4952.1349000000009},{"$f":"SUM(مدنى!$H63:$AI63)","v":1595.8600000000001},32.6,75.17,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z63:AF63,H63:I63))*1%,2)","v":51.99},null,null,null,null,null,null,null,null,null,null,null,null,10,32.270000000000003,153.44999999999999,{"$f":"مدنى!$AN63","v":43.91},{"$f":"مدنى!$AN63","v":43.91},395.15999999999997,{"$f":"مدنى!$AL63","v":131.72},{"$f":"مدنى!$AM63","v":54.89},{"$f":"مدنى!$AN63","v":43.91},{"$f":"مدنى!$AO63","v":526.88},null,null,null,6547.9949000000006,null,131.72,54.89,43.91,526.88,3250.51,{"$f":"IF(مدنى!$A63=\"مدير عام\",350)+IF(مدنى!$A63=\"اولى\",325)+IF(مدنى!$A63=\"ثانية\",275)+IF(مدنى!$A63=\"ثالثة\",225)+IF(مدنى!$A63=\"رابعة\",175)+IF(مدنى!$A63=\"خامسة\",175)+IF(مدنى!$A63=\"سادسة\",175)","v":275},277.66999999999996,2697.84,340,null,null,250,150,1400,537.84,500,200,{"$f":"SUM(مدنى!$BD63:$BE63)","v":2540.0849000000003},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":166.17},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2373.9149000000002},155.30000000000001,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2218.6149},138.22999999999999,1974.7449000000001,94.03,190,110.6,1580.1149000000003,97.024900000000017,97.02,1386.0700000000002,90.67,1295.4000000000001,61.68,1233.72,551.67999999999995,506.13,464.34,426,390.83,358.56,null,null,null,24.450000000000003,210.33,459.5,422.02,237.02000000000004,224.72000000000003,3531.5600000000004,12.3,null,1.8,176.3,10.76,35.86,4,6,896.4,33.79,33.380000000000003,38.71,32.71,18.010000000000002,null,0,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":105.64},null,2112.9749000000002,"مسعود رزق الجنيدى "]
["اولى","كفرسعد جزئي",null,{"$f":"IF(E64<>\"\",SUBTOTAL(3,$E$1:E63),\"\")","v":10},"سومة حسين  محمدعبد العال",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5789.9700000000012},{"$f":"SUM(مدنى!$H64:$AI64)","v":1829.8199999999997},39.450000000000003,176.59,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z64:AF64,H64:I64))*1%,2)","v":59.05},null,null,null,null,null,null,null,null,null,null,null,null,10,46.12,null,{"$f":"مدنى!$AN64","v":53.05},{"$f":"مدنى!$AN64","v":53.05},477.43,{"$f":"مدنى!$AL64","v":159.14999999999998},{"$f":"مدنى!$AM64","v":66.31},{"$f":"مدنى!$AN64","v":53.05},{"$f":"مدنى!$AO64","v":636.56999999999994},null,null,null,7619.7900000000009,null,159.14999999999998,66.31,53.05,636.56999999999994,3784.52,{"$f":"IF(مدنى!$A64=\"مدير عام\",350)+IF(مدنى!$A64=\"اولى\",325)+IF(مدنى!$A64=\"ثانية\",275)+IF(مدنى!$A64=\"ثالثة\",225)+IF(مدنى!$A64=\"رابعة\",175)+IF(مدنى!$A64=\"خامسة\",175)+IF(مدنى!$A64=\"سادسة\",175)","v":325},339.67,3119.85,255,null,null,300,150,1400,768.64,500,256.20999999999998,{"$f":"SUM(مدنى!$BD64:$BE64)","v":2920.19},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":191.04},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2729.15},178.54,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2550.61},166.86,2383.75,null,190,143.51,2050.2399999999998,119.89,119.89,1712.83,112.05,1600.78,76.22,1524.56,788.41,723.31528000000003,663.59199999999998,608.79999999999995,558.54,512.42999999999995,null,null,null,29.200000000000003,296.53999999999996,577.94000000000005,526.76,279.29000000000002,252.2,4190.4105,16.05,11.04,2.57,183,15.379999999999999,51.25,4,2,1281.07,47.67,47.17,54.070500000000003,47.92,27.87,null,97.63,1952.61,null,null,null,null,null,2550.61,"سومة حسين  محمدعبد العال"]
["رابعة",null,null,{"$f":"IF(E65<>\"\",SUBTOTAL(3,$E$1:E64),\"\")","v":10},"جمعه عبد المحسن محمد جمعه",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4465.51},{"$f":"SUM(مدنى!$H65:$AI65)","v":1104.69},26.35,28.47,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z65:AF65,H65:I65))*1%,2)","v":45.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"مدنى!$AN65","v":35.57},{"$f":"مدنى!$AN65","v":35.57},320.10000000000002,{"$f":"مدنى!$AL65","v":106.7},{"$f":"مدنى!$AM65","v":44.46},{"$f":"مدنى!$AN65","v":35.57},{"$f":"مدنى!$AO65","v":426.8},null,null,null,5570.2,null,106.7,44.46,35.57,426.8,2802.66,{"$f":"IF(مدنى!$A65=\"مدير عام\",350)+IF(مدنى!$A65=\"اولى\",325)+IF(مدنى!$A65=\"ثانية\",275)+IF(مدنى!$A65=\"ثالثة\",225)+IF(مدنى!$A65=\"رابعة\",175)+IF(مدنى!$A65=\"خامسة\",175)+IF(مدنى!$A65=\"سادسة\",175)","v":175},234.92,2392.7399999999998,385,null,null,150,150,1400,377.74,500,200,{"$f":"SUM(مدنى!$BD65:$BE65)","v":2154.0100000000002},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":140.91},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2013.1000000000001},131.69,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1881.41},111.64,1594.86,null,200,91.25,1303.6099999999999,80.040000000000006,80.040000000000006,1143.53,74.81,1068.72,50.89,1017.83,387.45,355.46763900000002,326.11709999999999,299.19,274.49,251.83,null,null,null,21.650000000000002,191.01,391.55,335.91,188.89,178.89,3110.57,10,null,1.26,144.88,7.56,25.19,4,6,629.57000000000005,23.71,23.56,28.05,22.2,11.65,null,0,null,null,null,null,89.59,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":85.32},1706.5,"جمعه عبد المحسن محمد جمعه"]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E66<>\"\",SUBTOTAL(3,$E$1:E65),\"\")","v":11},"غادة احمد عيد ابراهيم",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4584.72},{"$f":"SUM(مدنى!$H66:$AI66)","v":1199.6299999999999},27.700000000000003,33.76,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z66:AF66,H66:I66))*1%,2)","v":46.66},null,null,null,null,null,null,null,null,null,null,null,null,10,25.12,null,{"$f":"مدنى!$AN66","v":37.4},{"$f":"مدنى!$AN66","v":37.4},336.53999999999996,{"$f":"مدنى!$AL66","v":112.18},{"$f":"مدنى!$AM66","v":46.75},{"$f":"مدنى!$AN66","v":37.4},{"$f":"مدنى!$AO66","v":448.71999999999997},null,null,null,5784.35,null,112.18,46.75,37.4,448.71999999999997,2974.37,{"$f":"IF(مدنى!$A66=\"مدير عام\",350)+IF(مدنى!$A66=\"اولى\",325)+IF(مدنى!$A66=\"ثانية\",275)+IF(مدنى!$A66=\"ثالثة\",225)+IF(مدنى!$A66=\"رابعة\",175)+IF(مدنى!$A66=\"خامسة\",175)+IF(مدنى!$A66=\"سادسة\",175)","v":225},220.71000000000004,2528.66,340,null,null,200,150,1400,418.66,500,200,{"$f":"SUM(مدنى!$BD66:$BE66)","v":2164.9300000000003},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":141.63},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2023.3000000000002},132.36000000000001,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1890.94},123.7,1767.24,84.15,190,97.67,1395.42,81.599999999999994,81.599999999999994,1165.78,76.260000000000005,1089.52,51.88,1037.6400000000001,429.4,393.95,361.43,331.59,304.22000000000003,279.11,null,null,null,22.3,197.48999999999998,409.81,371.00000000000006,200.61999999999998,190.01999999999998,3212.3,10.600000000000001,null,1.4,152.32,8.379999999999999,27.92,4,2,697.77,26.29,25.89,30.54,23.94,12.76,null,66.44,1328.98,null,null,null,null,null,1890.94,"غادة احمد عيد ابراهيم"]
["اولى","مدنى فارسكور",null,{"$f":"IF(E67<>\"\",SUBTOTAL(3,$E$1:E66),\"\")","v":11},"احسان على ابو زيد نوفل",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5794.7699999999986},{"$f":"SUM(مدنى!$H67:$AI67)","v":1835.0700000000002},39.5,177.44,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z67:AF67,H67:I67))*1%,2)","v":59.11},null,null,null,null,null,null,null,null,null,null,null,null,10,47.98,null,{"$f":"مدنى!$AN67","v":53.14},{"$f":"مدنى!$AN67","v":53.14},478.2,{"$f":"مدنى!$AL67","v":159.39999999999998},{"$f":"مدنى!$AM67","v":66.42},{"$f":"مدنى!$AN67","v":53.14},{"$f":"مدنى!$AO67","v":637.6},null,null,null,{"$f":"SUM(AK67:AP67,BC67)","v":7629.8399999999992},null,159.39999999999998,66.42,53.14,637.6,{"$f":"SUM(AQ67:AS67)","v":3834.41},{"$f":"IF(مدنى!$A67=\"مدير عام\",350)+IF(مدنى!$A67=\"اولى\",325)+IF(مدنى!$A67=\"ثانية\",275)+IF(مدنى!$A67=\"ثالثة\",225)+IF(مدنى!$A67=\"رابعة\",175)+IF(مدنى!$A67=\"خامسة\",175)+IF(مدنى!$A67=\"سادسة\",175)","v":325},348.17,3161.24,255,null,null,300,150,1400,799.68,500,266.56,{"$f":"SUM(مدنى!$BD67:$BE67)","v":2878.87},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":188.33},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2690.54},176.01,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2514.5300000000002},164.5,2350.0300000000002,null,190,141.31,2018.72,123.95,123.95,1770.82,115.84,1654.98,78.8,1576.18,820.27,752.54238792320018,690.40586048000011,633.39987200000007,581.10080000000005,533.12,null,null,null,29.85,338.42,623.26,528,287.13,254.98999999999998,4283.42,16.5,15.64,2.67,183,16,53.32,4,2,1332.8,49.62,49.12,57,50.1,29.1,null,0,null,null,null,null,null,null,2514.5300000000002,"احسان على ابو زيد نوفل"]
["اولى","مدنى فارسكور",null,{"$f":"IF(E68<>\"\",SUBTOTAL(3,$E$1:E67),\"\")","v":11},"اعتماد محمد حمزة حسن",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5729.07},{"$f":"SUM(مدنى!$H68:$AI68)","v":1732.5100000000002},38.400000000000006,165.65,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z68:AF68,H68:I68))*1%,2)","v":57.97},null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,{"$f":"مدنى!$AN68","v":51.699999999999996},{"$f":"مدنى!$AN68","v":51.699999999999996},{"$f":"ROUNDUP(TRUNC((SUM((BC68+AP68)-AY68)*9%),3),2)","v":465.28},{"$f":"مدنى!$AL68","v":155.1},{"$f":"مدنى!$AM68","v":64.63000000000001},{"$f":"مدنى!$AN68","v":51.699999999999996},{"$f":"مدنى!$AO68","v":620.38},null,null,null,7461.58,null,{"$f":"ROUNDUP(TRUNC((SUM((BC68+AP68)-AY68)*3%),3),2)","v":155.1},{"$f":"ROUNDUP(TRUNC((SUM((BC68+AP68)-AY68)*1.25%),3),2)","v":64.63000000000001},{"$f":"ROUNDUP(TRUNC((SUM((BC68+AP68)-AY68)*1%),3),2)","v":51.699999999999996},{"$f":"ROUNDUP(TRUNC((SUM((BC68+AP68)-AY68)*12%),3),2)","v":620.38},3783.09,{"$f":"IF(مدنى!$A68=\"مدير عام\",350)+IF(مدنى!$A68=\"اولى\",325)+IF(مدنى!$A68=\"ثانية\",275)+IF(مدنى!$A68=\"ثالثة\",225)+IF(مدنى!$A68=\"رابعة\",175)+IF(مدنى!$A68=\"خامسة\",175)+IF(مدنى!$A68=\"سادسة\",175)","v":325},341.97,3116.1200000000003,255,null,null,300,150,1400,765.84,500,255.28,{"$f":"SUM(مدنى!$BD68:$BE68)","v":2786.6800000000003},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":182.3},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2604.38},170.38,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2434},159.22999999999999,2274.77,null,190,136.38,1948.39,119.63,119.63,1709.1299999999999,111.81,1597.32,76.06,1521.26,785.55,720.69710680160017,661.19000624000012,606.59633600000006,556.5104,510.56,null,null,null,29.150000000000002,331.18,612.27,512.89,282.61,251.94,4183.3880000000008,15.950000000000001,14.72,2.5599999999999996,183,15.32,51.059999999999995,4,2,1276.4000000000001,47.46,46.96,54.408000000000001,48.25,28.07,null,0,null,null,null,null,null,null,2434,"اعتماد محمد حمزة حسن"]
["ثانية","مدنى فارسكور",null,{"$f":"IF(E69<>\"\",SUBTOTAL(3,$E$1:E68),\"\")","v":11},"نهى عوض طاهر عبد المقصود",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4901.3900000000003},{"$f":"SUM(مدنى!$H69:$AI69)","v":1363.21},30.75,69.31,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z69:AF69,H69:I69))*1%,2)","v":49.92},null,null,null,null,null,null,null,null,null,null,null,null,10,31.14,null,{"$f":"مدنى!$AN69","v":41.489999999999995},{"$f":"مدنى!$AN69","v":41.489999999999995},373.40999999999997,{"$f":"مدنى!$AL69","v":124.47},{"$f":"مدنى!$AM69","v":51.87},{"$f":"مدنى!$AN69","v":41.489999999999995},{"$f":"مدنى!$AO69","v":497.87},null,null,null,6264.6,null,124.47,51.87,41.489999999999995,497.87,3257.17,{"$f":"IF(مدنى!$A69=\"مدير عام\",350)+IF(مدنى!$A69=\"اولى\",325)+IF(مدنى!$A69=\"ثانية\",275)+IF(مدنى!$A69=\"ثالثة\",225)+IF(مدنى!$A69=\"رابعة\",175)+IF(مدنى!$A69=\"خامسة\",175)+IF(مدنى!$A69=\"سادسة\",175)","v":275},263.22000000000003,2718.95,300,null,null,250,150,1400,518.95000000000005,500,200,{"$f":"SUM(مدنى!$BD69:$BE69)","v":2291.73},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":149.91999999999999},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2141.81},140.11000000000001,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2001.7},130.94999999999999,1870.75,89.08,190,104.12,1487.55,91.34,91.34,1304.8699999999999,85.36,1219.51,58.07,1161.44,532.30999999999995,488.36488961170016,448.04118313000009,411.04695700000008,377.10730000000007,345.97,null,null,null,24.1,226.19,469.05,409.64,230.80999999999997,218.75999999999996,3476.39,12.05,null,1.73,172.04999999999998,10.379999999999999,34.6,4,2,864.92,32.11,31.71,37.53,30.93,17.22,null,0,null,null,null,null,null,null,2001.7,"نهى عوض طاهر عبد المقصود"]
["ثانية","مدنى فارسكور",null,{"$f":"IF(E70<>\"\",SUBTOTAL(3,$E$1:E69),\"\")","v":11},"وليد محمد شوقت زمزم",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4736.6100000000006},{"$f":"SUM(مدنى!$H70:$AI70)","v":1277.3599999999999},29.150000000000002,50.81,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z70:AF70,H70:I70))*1%,2)","v":48.22},null,null,null,null,null,null,null,null,null,null,null,null,10,27.46,null,{"$f":"مدنى!$AN70","v":39.36},{"$f":"مدنى!$AN70","v":39.36},354.17,{"$f":"مدنى!$AL70","v":118.06},{"$f":"مدنى!$AM70","v":49.19},{"$f":"مدنى!$AN70","v":39.36},{"$f":"مدنى!$AO70","v":472.21999999999997},null,null,null,6013.97,null,118.06,49.19,39.36,472.21999999999997,3140.1800000000003,{"$f":"IF(مدنى!$A70=\"مدير عام\",350)+IF(مدنى!$A70=\"اولى\",325)+IF(مدنى!$A70=\"ثانية\",275)+IF(مدنى!$A70=\"ثالثة\",225)+IF(مدنى!$A70=\"رابعة\",175)+IF(مدنى!$A70=\"خامسة\",175)+IF(مدنى!$A70=\"سادسة\",175)","v":275},247.55,2617.63,340,null,null,250,150,1400,457.63,500,200,{"$f":"SUM(مدنى!$BD70:$BE70)","v":2194.96},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":143.59},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2051.37},134.19999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1917.17},125.42,1791.75,85.32,190,99.2,1417.23,87.02,87.02,1243.1899999999998,81.33,1161.8599999999999,55.08,1101.78,469.41,430.65943339490013,395.10039761000007,362.47742900000003,332.54809999999998,305.08999999999997,null,null,null,23.05,206.73,431.42,386.83000000000004,212.83999999999997,201.64,3319.4119999999998,11.200000000000001,null,1.53,160.44,9.16,30.51,4,6,762.72,28.37,27.97,33.252000000000002,27.25,14.76,5,null,null,null,null,null,null,null,1917.17,"وليد محمد شوقت زمزم"]
["ثالثة","مدنى فارسكور",null,{"$f":"IF(E71<>\"\",SUBTOTAL(3,$E$1:E70),\"\")","v":11},"اسامه نبيل خليل زهران",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4435.99},{"$f":"SUM(مدنى!$H71:$AI71)","v":1194.23},26.700000000000003,29.03,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z71:AF71,H71:I71))*1%,2)","v":45.55},null,null,null,null,null,null,null,null,null,null,null,41,10,22.71,null,{"$f":"مدنى!$AN71","v":36.08},{"$f":"مدنى!$AN71","v":36.08},324.70999999999998,{"$f":"مدنى!$AL71","v":108.24000000000001},{"$f":"مدنى!$AM71","v":45.1},{"$f":"مدنى!$AN71","v":36.08},{"$f":"مدنى!$AO71","v":432.95},null,null,null,5630.2199999999993,null,108.24000000000001,45.1,36.08,432.95,2947.83,{"$f":"IF(مدنى!$A71=\"مدير عام\",350)+IF(مدنى!$A71=\"اولى\",325)+IF(مدنى!$A71=\"ثانية\",275)+IF(مدنى!$A71=\"ثالثة\",225)+IF(مدنى!$A71=\"رابعة\",175)+IF(مدنى!$A71=\"خامسة\",175)+IF(مدنى!$A71=\"سادسة\",175)","v":225},234.35,2488.48,340,null,null,200,150,1400,378.48,500,200,{"$f":"SUM(مدنى!$BD71:$BE71)","v":2060.02},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":134.76},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1925.26},125.95,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1799.31},117.71,1681.6100000000001,80.069999999999993,190,92.34,1319.2,81,81,1157.1999999999998,72.099999999999994,1030,49.04,980.96,388.22,356.17027183520008,326.76171728000003,299.78139199999998,275.02879999999999,252.32,null,null,null,21.650000000000002,189.17,390.22,357.31,189.5,179.4,3115.44,10.100000000000001,null,1.27,145.32,7.5699999999999994,25.240000000000002,4,2,630.79999999999995,23.53,23.13,31.26,24.96,13.44,null,55.1,1102.0999999999999,null,null,null,null,null,1799.31,"اسامه نبيل خليل زهران"]
["ثالثة","مدنى فارسكور",null,{"$f":"IF(E72<>\"\",SUBTOTAL(3,$E$1:E71),\"\")","v":11},"هانم اسماعيل مصطفى باشا",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4367.88},{"$f":"SUM(مدنى!$H72:$AI72)","v":1110.33},25.75,26.21,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z72:AF72,H72:I72))*1%,2)","v":44.43},null,null,null,null,null,null,null,null,null,null,null,null,10,21.310000000000002,null,{"$f":"مدنى!$AN72","v":34.79},{"$f":"مدنى!$AN72","v":34.79},313.03999999999996,{"$f":"مدنى!$AL72","v":104.35000000000001},{"$f":"مدنى!$AM72","v":43.48},{"$f":"مدنى!$AN72","v":34.79},{"$f":"مدنى!$AO72","v":417.39},null,null,null,5478.21,null,104.35000000000001,43.48,34.79,417.39,2891.33,{"$f":"IF(مدنى!$A72=\"مدير عام\",350)+IF(مدنى!$A72=\"اولى\",325)+IF(مدنى!$A72=\"ثانية\",275)+IF(مدنى!$A72=\"ثالثة\",225)+IF(مدنى!$A72=\"رابعة\",175)+IF(مدنى!$A72=\"خامسة\",175)+IF(مدنى!$A72=\"سادسة\",175)","v":225},227.95,{"$f":"SUM(AU72:BB72)-AT72","v":2438.38},340,null,null,200,150,1400,355.02,473.36,200,{"$f":"SUM(مدنى!$BD72:$BE72)","v":1986.8700000000001},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":129.97999999999999},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1856.89},121.47,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1735.42},113.53,1621.9099999999999,77.23,190,88.62,1266.06,77.739999999999995,77.739999999999995,1110.5800000000002,69.19,988.51,47.07,941.44,364.16,334.09313545480012,306.50746372000009,281.19950800000004,257.9812,236.68,null,null,null,21.05,181.35999999999999,372.29,343.58,179.43,169.88,3025.82,9.5500000000000007,0,1.19,137.91999999999999,7.1,23.67,4,2,591.70000000000005,22.07,21.27,29.04,23.34,12.36,null,52.88,1057.7,null,null,null,null,null,1735.42,"هانم اسماعيل مصطفى باشا"]
["ثانية","مدنى فارسكور",null,{"$f":"IF(E73<>\"\",SUBTOTAL(3,$E$1:E72),\"\")","v":11},"امل ابراهيم عبد الرازق قاسم",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4819.33},{"$f":"SUM(مدنى!$H73:$AI73)","v":1320.01},29.950000000000003,60.1,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z73:AF73,H73:I73))*1%,2)","v":49.07},null,null,null,null,null,null,null,null,null,null,null,null,10,28.990000000000002,null,{"$f":"مدنى!$AN73","v":40.42},{"$f":"مدنى!$AN73","v":40.42},363.78999999999996,{"$f":"مدنى!$AL73","v":121.27000000000001},{"$f":"مدنى!$AM73","v":50.53},{"$f":"مدنى!$AN73","v":40.42},{"$f":"مدنى!$AO73","v":485.05},null,null,null,6139.34,null,121.27000000000001,50.53,40.42,485.05,3169.82,{"$f":"IF(مدنى!$A73=\"مدير عام\",350)+IF(مدنى!$A73=\"اولى\",325)+IF(مدنى!$A73=\"ثانية\",275)+IF(مدنى!$A73=\"ثالثة\",225)+IF(مدنى!$A73=\"رابعة\",175)+IF(مدنى!$A73=\"خامسة\",175)+IF(مدنى!$A73=\"سادسة\",175)","v":275},251.67,2643.15,340,null,null,250,150,1400,483.15,500,200,{"$f":"SUM(مدنى!$BD73:$BE73)","v":2272.25},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":148.65},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2123.6},138.91999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1984.68},129.83000000000001,1854.8500000000001,88.32,190,103.13,1473.4,90.47,90.47,1292.46,84.55,1207.9100000000001,57.28,1145.6300000000001,495.56,454.65022700000009,417.11030000000005,382.67,351.08,322.10000000000002,null,null,null,23.450000000000003,214.37,446.58,398.03999999999996,220.31,208.76,3384.7799999999997,11.55,null,1.61,165.26999999999998,9.67,32.21,4,2,805.25,30.34,29.94,35.83,29.23,16.09,5,null,null,null,null,null,null,null,1984.68,"امل ابراهيم عبد الرازق قاسم"]
["اولى",null,null,{"$f":"IF(E74<>\"\",SUBTOTAL(3,$E$1:E73),\"\")","v":11},"رجاء ابو السعد رزق سبلة",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5114.2899999999991},{"$f":"SUM(مدنى!$H74:$AI74)","v":1468.65},32.800000000000004,93.2,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z74:AF74,H74:I74))*1%,2)","v":52.08},null,null,null,null,null,null,null,null,null,null,null,null,10,31.770000000000003,null,{"$f":"مدنى!$AN74","v":44.21},{"$f":"مدنى!$AN74","v":44.21},397.84,{"$f":"مدنى!$AL74","v":132.62},{"$f":"مدنى!$AM74","v":55.26},{"$f":"مدنى!$AN74","v":44.21},{"$f":"مدنى!$AO74","v":530.45000000000005},null,null,null,6582.94,null,132.62,55.26,44.21,530.45000000000005,3375.08,{"$f":"IF(مدنى!$A74=\"مدير عام\",350)+IF(مدنى!$A74=\"اولى\",325)+IF(مدنى!$A74=\"ثانية\",275)+IF(مدنى!$A74=\"ثالثة\",225)+IF(مدنى!$A74=\"رابعة\",175)+IF(مدنى!$A74=\"خامسة\",175)+IF(مدنى!$A74=\"سادسة\",175)","v":325},270.64,2779.44,300,null,null,300,150,1400,529.44000000000005,500,200,{"$f":"SUM(مدنى!$BD74:$BE74)","v":2445.3199999999997},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":159.97},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2285.35},149.5,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2135.85},133.07,1901.08,90.52,190,106.01,1514.55,92.99,92.99,1328.5700000000002,86.91,1241.6600000000001,59.12,1182.54,543.07000000000005,498.23184506560006,457.09343584000004,419.35177600000003,384.72640000000001,352.96,null,null,null,24.5,234.07,485.35,420.93999999999994,238.87999999999997,226.77999999999997,3537.98,12.100000000000001,null,1.82,177.51,10.95,36.5,4,2,912.4,35.94,35.04,37.14,31.14,17.36,null,0,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":101.7},2034.1499999999999,"رجاء ابو السعد رزق سبلة"]
["اولى",null,null,{"$f":"IF(E75<>\"\",SUBTOTAL(3,$E$1:E74),\"\")","v":12},"عثمان عثمان على عبد الله",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5210.7400000000007},{"$f":"SUM(مدنى!$H75:$AI75)","v":1501.1499999999999},33.65,102.91,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z75:AF75,H75:I75))*1%,2)","v":52.95},null,null,null,null,null,null,null,null,null,null,null,null,null,31.770000000000003,null,{"$f":"مدنى!$AN75","v":45.309999999999995},{"$f":"مدنى!$AN75","v":45.309999999999995},407.74,{"$f":"مدنى!$AL75","v":135.91999999999999},{"$f":"مدنى!$AM75","v":56.629999999999995},{"$f":"مدنى!$AN75","v":45.309999999999995},{"$f":"مدنى!$AO75","v":543.65},null,null,null,6711.89,null,135.91999999999999,56.629999999999995,45.309999999999995,543.65,3375.62,{"$f":"IF(مدنى!$A75=\"مدير عام\",350)+IF(مدنى!$A75=\"اولى\",325)+IF(مدنى!$A75=\"ثانية\",275)+IF(مدنى!$A75=\"ثالثة\",225)+IF(مدنى!$A75=\"رابعة\",175)+IF(مدنى!$A75=\"خامسة\",175)+IF(مدنى!$A75=\"سادسة\",175)","v":325},271.18,2779.44,300,null,null,300,150,1400,529.44000000000005,500,200,{"$f":"SUM(مدنى!$BD75:$BE75)","v":2554.7600000000002},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":167.13},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2387.63},156.19999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2231.4300000000003},139.03,1986.15,94.57,190,111.31,1590.27,92.99,92.99,1328.5700000000002,86.91,1241.6600000000001,59.12,1182.54,543.07000000000005,498.23184506560006,457.09343584000004,419.35177600000003,384.72640000000001,352.96,null,null,null,24.5,234.61,486.29,431.71,239.27999999999997,227.17999999999998,3541.98,12.100000000000001,null,1.82,177.91,10.95,36.5,4,6,912.4,35.94,35.04,37.14,31.14,17.36,null,75.72,1514.55,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":106.25},2125.1800000000003,"عثمان عثمان على عبد الله"]
["اولى",null,null,{"$f":"IF(E76<>\"\",SUBTOTAL(3,$E$1:E75),\"\")","v":13},"منى السيد العوضي الغباري",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5114.2899999999991},{"$f":"SUM(مدنى!$H76:$AI76)","v":1468.65},32.800000000000004,93.2,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z76:AF76,H76:I76))*1%,2)","v":52.08},null,null,null,null,null,null,null,null,null,null,null,null,10,31.770000000000003,null,{"$f":"مدنى!$AN76","v":44.21},{"$f":"مدنى!$AN76","v":44.21},397.84,{"$f":"مدنى!$AL76","v":132.62},{"$f":"مدنى!$AM76","v":55.26},{"$f":"مدنى!$AN76","v":44.21},{"$f":"مدنى!$AO76","v":530.45000000000005},null,null,null,6582.94,null,132.62,55.26,44.21,530.45000000000005,3375.08,{"$f":"IF(مدنى!$A76=\"مدير عام\",350)+IF(مدنى!$A76=\"اولى\",325)+IF(مدنى!$A76=\"ثانية\",275)+IF(مدنى!$A76=\"ثالثة\",225)+IF(مدنى!$A76=\"رابعة\",175)+IF(مدنى!$A76=\"خامسة\",175)+IF(مدنى!$A76=\"سادسة\",175)","v":325},270.64,2779.44,300,null,null,300,150,1400,529.44000000000005,500,200,{"$f":"SUM(مدنى!$BD76:$BE76)","v":2445.3199999999997},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":159.97},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2285.35},149.5,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2135.85},133.07,1901.08,90.52,190,106.01,1514.55,92.99,92.99,1328.5700000000002,86.91,1241.6600000000001,59.12,1182.54,543.07000000000005,498.23184506560006,457.09343584000004,419.35177600000003,384.72640000000001,352.96,null,null,null,24.5,234.07,485.35,420.93999999999994,238.87999999999997,226.77999999999997,3537.98,12.100000000000001,null,1.82,177.51,10.95,36.5,4,2,912.4,35.94,35.04,37.14,31.14,17.36,null,0,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":101.7},2034.1499999999999,"منى السيد العوضي الغباري"]
["ثانية","مدنى فارسكور",null,{"$f":"IF(E77<>\"\",SUBTOTAL(3,$E$1:E76),\"\")","v":14},"عطيات مصطفى مسعد زغلول",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4513.8799999999992},{"$f":"SUM(مدنى!$H77:$AI77)","v":1367.75},28.3,{"$f":"TRUNC(IF(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12<=24000,0,\nIF(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-9000<=30000,(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-24000)*2.5%,\nIF(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-9000<=45000,(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-39000)*10%+375,\nIF(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-9000<=60000,(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-54000)*15%+1875,\nIF(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-9000<=200000,(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-60000)*20%+4125,\nIF(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-9000<=400000,(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-200000)*22.5%+32125,\nIF(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-9000<=600000,(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-400000)*25%+77125,\nIF(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-9000>600000,(((BC77+AP77)-H77-X77-Y77-Z77-AA77-AB77-AY77-AG77-AH77-AI77)*12-400000)*25%+77125\n))))))))/12,2)","v":30.28},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z77:AF77,H77:I77))*1%,2)","v":47.43},null,null,null,null,null,10,null,null,null,null,null,null,10,25.57,136.34,{"$f":"مدنى!$AN77","v":38.229999999999997},{"$f":"مدنى!$AN77","v":38.229999999999997},344.01,{"$f":"مدنى!$AL77","v":114.67},{"$f":"مدنى!$AM77","v":47.78},{"$f":"مدنى!$AN77","v":38.229999999999997},{"$f":"مدنى!$AO77","v":458.68},null,null,null,5881.6299999999992,null,114.67,47.78,38.229999999999997,458.68,3103.3599999999997,{"$f":"IF(مدنى!$A77=\"مدير عام\",350)+IF(مدنى!$A77=\"اولى\",325)+IF(مدنى!$A77=\"ثانية\",275)+IF(مدنى!$A77=\"ثالثة\",225)+IF(مدنى!$A77=\"رابعة\",175)+IF(مدنى!$A77=\"خامسة\",175)+IF(مدنى!$A77=\"سادسة\",175)","v":275},242.24,2586.12,340,null,null,250,150,1400,426.12,500,200,{"$f":"SUM(مدنى!$BD77:$BE77)","v":2118.91},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":138.62},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1980.29},129.55000000000001,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1850.74},121.07,1729.67,82.36,190,95.33,1361.98,83.63,83.63,1194.72,78.150000000000006,1116.57,52.93,1058.6400000000001,437.09,401.00210376880011,367.89183832000009,337.51544800000005,309.6472,284.08,null,null,null,22.5,186.34,401.87,374.95999999999992,203.82999999999998,193.02999999999997,3240.76,10.8,null,1.42,154.66999999999999,8.5299999999999994,28.41,4,2,710.2,26.52,25.72,34.739999999999995,28.14,15.36,5,null,null,null,null,null,null,null,1850.74,"عطيات مصطفى مسعد زغلول"]
["ثالثة","مدنى فارسكور",null,{"$f":"IF(E78<>\"\",SUBTOTAL(3,$E$1:E77),\"\")","v":14},"نورا ابراهيم كامل رضوان",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4403.34},{"$f":"SUM(مدنى!$H78:$AI78)","v":1125.52},26.05,27.13,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z78:AF78,H78:I78))*1%,2)","v":44.8},null,null,null,null,null,null,null,null,null,null,null,null,10,22.71,null,{"$f":"مدنى!$AN78","v":35.22},{"$f":"مدنى!$AN78","v":35.22},316.93,{"$f":"مدنى!$AL78","v":105.65},{"$f":"مدنى!$AM78","v":44.019999999999996},{"$f":"مدنى!$AN78","v":35.22},{"$f":"مدنى!$AO78","v":422.57},null,null,null,5528.8600000000006,null,105.65,44.019999999999996,35.22,422.57,2947.83,{"$f":"IF(مدنى!$A78=\"مدير عام\",350)+IF(مدنى!$A78=\"اولى\",325)+IF(مدنى!$A78=\"ثانية\",275)+IF(مدنى!$A78=\"ثالثة\",225)+IF(مدنى!$A78=\"رابعة\",175)+IF(مدنى!$A78=\"خامسة\",175)+IF(مدنى!$A78=\"سادسة\",175)","v":225},234.35,2488.48,340,null,null,200,150,1400,378.48,500,200,{"$f":"SUM(مدنى!$BD78:$BE78)","v":1973.5700000000002},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":129.11000000000001},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1844.4600000000003},120.66,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1723.8000000000002},112.77,1611.0300000000002,76.709999999999994,190,87.94,1256.3800000000001,77.14,77.14,1102.0999999999999,72.099999999999994,1030,49.04,980.96,388.22,356.17027183520008,326.76171728000003,299.78139199999998,275.02879999999999,252.32,null,null,null,21.650000000000002,189.17,390.22,348.42,189.5,179.4,3115.44,10.1,null,1.27,145.32,7.5699999999999994,25.240000000000002,4,2,630.79999999999995,23.53,23.13,31.26,24.96,13.44,null,0,null,null,null,null,null,null,1723.8000000000002,"نورا ابراهيم كامل رضوان"]
["ثالثة","مدنى فارسكور",null,{"$f":"IF(E79<>\"\",SUBTOTAL(3,$E$1:E78),\"\")","v":14},"ميادة رضا  جاد الشافعي ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4480.4799999999996},{"$f":"SUM(مدنى!$H79:$AI79)","v":1154.55},26.75,29.12,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z79:AF79,H79:I79))*1%,2)","v":45.58},null,null,null,null,null,null,null,null,null,null,null,null,10,22.71,null,{"$f":"مدنى!$AN79","v":36.119999999999997},{"$f":"مدنى!$AN79","v":36.119999999999997},325.08,{"$f":"مدنى!$AL79","v":108.36},{"$f":"مدنى!$AM79","v":45.15},{"$f":"مدنى!$AN79","v":36.119999999999997},{"$f":"مدنى!$AO79","v":433.44},null,null,null,5635.03,null,108.36,45.15,36.119999999999997,433.44,2945.88,{"$f":"IF(مدنى!$A79=\"مدير عام\",350)+IF(مدنى!$A79=\"اولى\",325)+IF(مدنى!$A79=\"ثانية\",275)+IF(مدنى!$A79=\"ثالثة\",225)+IF(مدنى!$A79=\"رابعة\",175)+IF(مدنى!$A79=\"خامسة\",175)+IF(مدنى!$A79=\"سادسة\",175)","v":225},232.4,2488.48,340,null,null,200,150,1400,378.48,500,200,{"$f":"SUM(مدنى!$BD79:$BE79)","v":2066.08},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":135.16},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1930.9199999999998},126.32,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1804.6},118.05,1686.55,80.31,190,92.65,1323.59,81.27,81.27,1161.05,75.95,1085.0999999999999,49.04,980.96,388.22,356.17027183520008,326.76171728000003,299.78139199999998,275.02879999999999,252.32,null,null,null,21.650000000000002,189.17,390.22,357.71,189.5,179.4,3115.44,10.100000000000001,null,1.27,145.32,7.5699999999999994,25.240000000000002,4,2,630.79999999999995,23.53,23.13,31.26,24.96,13.44,null,0,null,null,null,null,null,null,1804.6,"ميادة رضا  جاد الشافعي "]
["ثالثة","مدنى فارسكور",null,{"$f":"IF(E80<>\"\",SUBTOTAL(3,$E$1:E79),\"\")","v":14},"عزة ابراهيم احمد العيسوي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4301.1000000000004},{"$f":"SUM(مدنى!$H80:$AI80)","v":1087.1099999999999},25.150000000000002,24.48,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z80:AF80,H80:I80))*1%,2)","v":43.77},null,null,null,null,null,null,null,null,null,null,null,null,10,22.77,null,{"$f":"مدنى!$AN80","v":34.019999999999996},{"$f":"مدنى!$AN80","v":34.019999999999996},306.13,{"$f":"مدنى!$AL80","v":102.05000000000001},{"$f":"مدنى!$AM80","v":42.519999999999996},{"$f":"مدنى!$AN80","v":34.019999999999996},{"$f":"مدنى!$AO80","v":408.18},null,null,null,{"$f":"SUM(AK80:AP80,BC80)","v":5388.21},null,102.05000000000001,42.519999999999996,34.019999999999996,408.18,{"$f":"SUM(AQ80:AS80)","v":2945.16},{"$f":"IF(مدنى!$A80=\"مدير عام\",350)+IF(مدنى!$A80=\"اولى\",325)+IF(مدنى!$A80=\"ثانية\",275)+IF(مدنى!$A80=\"ثالثة\",225)+IF(مدنى!$A80=\"رابعة\",175)+IF(مدنى!$A80=\"خامسة\",175)+IF(مدنى!$A80=\"سادسة\",175)","v":225},230.66,2489.5,340,null,null,200,150,1400,379.5,500,200,{"$f":"SUM(مدنى!$BD80:$BE80)","v":1856.28},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":121.43},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1734.85},113.49,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1621.36},106.07,1515.29,72.150000000000006,190,81.98,1171.1600000000001,71.91,71.91,1027.3399999999999,67.2,960.14,45.72,914.42,389.25,357.11909800000006,327.63220000000001,300.58,275.77,253,null,null,null,21.25,183.31,377.42,336.05,182.86,172.86,3049.92,10,null,1.27,138.69999999999999,7.59,25.3,4,2,632.5,24.42,4.8,7.2,7.2,4.8,null,0,null,null,null,null,null,null,1621.36,"عزة ابراهيم احمد العيسوي"]
["ثانية","مدنى فارسكور",null,{"$f":"IF(E81<>\"\",SUBTOTAL(3,$E$1:E80),\"\")","v":14},"فهيمة عطية عبده سرحان",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4995.3100000000004},{"$f":"SUM(مدنى!$H81:$AI81)","v":1394.3},31.55,78.73,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z81:AF81,H81:I81))*1%,2)","v":50.77},null,null,null,null,null,null,null,null,null,null,null,null,null,31.03,null,{"$f":"مدنى!$AN81","v":42.559999999999995},{"$f":"مدنى!$AN81","v":42.559999999999995},383,{"$f":"مدنى!$AL81","v":127.67},{"$f":"مدنى!$AM81","v":53.199999999999996},{"$f":"مدنى!$AN81","v":42.559999999999995},{"$f":"مدنى!$AO81","v":510.67},null,null,null,6389.6100000000006,null,127.67,53.199999999999996,42.559999999999995,510.67,3254.7700000000004,{"$f":"IF(مدنى!$A81=\"مدير عام\",350)+IF(مدنى!$A81=\"اولى\",325)+IF(مدنى!$A81=\"ثانية\",275)+IF(مدنى!$A81=\"ثالثة\",225)+IF(مدنى!$A81=\"رابعة\",175)+IF(مدنى!$A81=\"خامسة\",175)+IF(مدنى!$A81=\"سادسة\",175)","v":275},262.66000000000003,2717.11,300,null,null,250,150,1400,517.11,500,200,{"$f":"SUM(مدنى!$BD81:$BE81)","v":2400.7400000000002},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":157.05000000000001},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2243.69},146.78,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2096.91},130.63999999999999,1866.42,88.87,190,103.85,1483.7,91.1,91.1,1301.5,85.14,1216.3599999999999,57.92,1158.44,530.39,486.6,446.43,409.57,375.76,344.74,null,null,null,24.05,225.57,467.87,408.84000000000003,230.29999999999998,218.24999999999997,3471.55,12.05,null,1.73,171.69,10.35,34.479999999999997,4,2,861.85,32,31.6,37.409999999999997,30.81,17.14,null,0,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":99.85},null,1997.06,"فهيمة عطية عبده سرحان"]
["ثالثة","مدنى فارسكور",null,{"$f":"IF(E82<>\"\",SUBTOTAL(3,$E$1:E81),\"\")","v":14},"امانى عادل صابر غريب",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4297.41},{"$f":"SUM(مدنى!$H82:$AI82)","v":1071.6000000000001},25.05,24.12,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z82:AF82,H82:I82))*1%,2)","v":43.63},null,null,null,null,null,null,null,null,null,null,null,null,null,22.5,null,{"$f":"مدنى!$AN82","v":33.85},{"$f":"مدنى!$AN82","v":33.85},304.65999999999997,{"$f":"مدنى!$AL82","v":101.56},{"$f":"مدنى!$AM82","v":42.32},{"$f":"مدنى!$AN82","v":33.85},{"$f":"مدنى!$AO82","v":406.21},null,null,null,5369.01,null,101.56,42.32,33.85,406.21,2939.91,{"$f":"IF(مدنى!$A82=\"مدير عام\",350)+IF(مدنى!$A82=\"اولى\",325)+IF(مدنى!$A82=\"ثانية\",275)+IF(مدنى!$A82=\"ثالثة\",225)+IF(مدنى!$A82=\"رابعة\",175)+IF(مدنى!$A82=\"خامسة\",175)+IF(مدنى!$A82=\"سادسة\",175)","v":225},229.91,2485,340,null,null,200,150,1400,375,500,200,{"$f":"SUM(مدنى!$BD82:$BE82)","v":1845.16},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":120.71},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1724.45},112.81,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1611.64},105.43,1506.21,71.72,190,81.41,1163.08,71.41,71.41,1020.26,66.739999999999995,953.52,45.4,908.12,384.64,352.88946200000004,323.7518,297.02,272.5,250,null,null,null,21.150000000000002,182.38,375.2,334.34999999999997,181.61999999999998,171.67,3039.12,9.9500000000000011,null,1.25,137.91999999999999,7.5,25,4,2,625,24.12,4.8,7.2,7.2,4.8,null,0,null,null,null,null,null,null,1611.64,"امانى عادل صابر غريب"]
["ثالثة","مدنى فارسكور",null,{"$f":"IF(E83<>\"\",SUBTOTAL(3,$E$1:E82),\"\")","v":14},"ايمان سعد يوسف برتخ ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4399.7},{"$f":"SUM(مدنى!$H83:$AI83)","v":1093.71},25.85,27.03,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z83:AF83,H83:I83))*1%,2)","v":44.54},null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,{"$f":"مدنى!$AN83","v":34.919999999999995},{"$f":"مدنى!$AN83","v":34.919999999999995},314.20999999999998,{"$f":"مدنى!$AL83","v":104.74000000000001},{"$f":"مدنى!$AM83","v":43.64},{"$f":"مدنى!$AN83","v":34.919999999999995},{"$f":"مدنى!$AO83","v":418.94},null,null,null,5493.41,null,104.74000000000001,43.64,34.919999999999995,418.94,2951.7799999999997,{"$f":"IF(مدنى!$A83=\"مدير عام\",350)+IF(مدنى!$A83=\"اولى\",325)+IF(مدنى!$A83=\"ثانية\",275)+IF(مدنى!$A83=\"ثالثة\",225)+IF(مدنى!$A83=\"رابعة\",175)+IF(مدنى!$A83=\"خامسة\",175)+IF(مدنى!$A83=\"سادسة\",175)","v":225},235.78,2491,340,null,null,200,150,1400,381,500,200,{"$f":"SUM(مدنى!$BD83:$BE83)","v":1939.3899999999999},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":126.87},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1812.5199999999998},118.57,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1693.9499999999998},110.81,1583.1399999999999,75.38,190,86.2,1231.56,75.62,75.62,1080.32,70.67,1009.65,48.07,961.58,390.8,358.53293700000006,328.92930000000001,301.77,276.86,254,null,null,null,21.55,189.92999999999998,389.23,345.33999999999992,187.8,177.75,3098.58,10.050000000000001,null,1.27,143.45999999999998,7.62,25.4,4,2,635,24.52,24.12,32.94,7.2,4.8,null,0,null,null,null,null,null,null,1693.9499999999998,"ايمان سعد يوسف برتخ "]
["ثانية","مدنى فارسكور",null,{"$f":"IF(E84<>\"\",SUBTOTAL(3,$E$1:E83),\"\")","v":14},"عاطف مجدى حلمي راشد",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4717.7299999999996},{"$f":"SUM(مدنى!$H84:$AI84)","v":1250.1100000000001},28.85,47.56,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z84:AF84,H84:I84))*1%,2)","v":47.9},null,null,null,null,null,null,null,null,null,null,null,null,null,25.21,null,{"$f":"مدنى!$AN84","v":38.96},{"$f":"مدنى!$AN84","v":38.96},350.63,{"$f":"مدنى!$AL84","v":116.88000000000001},{"$f":"مدنى!$AM84","v":48.699999999999996},{"$f":"مدنى!$AN84","v":38.96},{"$f":"مدنى!$AO84","v":467.5},null,null,null,5967.84,null,116.88000000000001,48.699999999999996,38.96,467.5,3096.89,{"$f":"IF(مدنى!$A84=\"مدير عام\",350)+IF(مدنى!$A84=\"اولى\",325)+IF(مدنى!$A84=\"ثانية\",275)+IF(مدنى!$A84=\"ثالثة\",225)+IF(مدنى!$A84=\"رابعة\",175)+IF(مدنى!$A84=\"خامسة\",175)+IF(مدنى!$A84=\"سادسة\",175)","v":275},241.77,2580.12,340,null,null,250,150,1400,420.12,500,200,{"$f":"SUM(مدنى!$BD84:$BE84)","v":2198.91},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":143.85},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2055.06},134.44,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1920.6200000000001},125.64,1794.98,85.47,190,99.4,1420.11,83.04,83.04,1186.4099999999999,77.61,1108.8,52.56,1051.24,430.92,395.34027500000008,362.69750000000005,332.75,305.27999999999997,280.08,null,null,null,22.450000000000003,199.17999999999998,413.58,382.46999999999997,202.64999999999998,191.95,3231.3599999999997,10.700000000000001,null,1.4,154.13,8.41,28.01,4,6,700.2,26.12,25.72,34.74,28.74,15.76,5,67.62,1352.49,null,null,null,null,null,1920.6200000000001,"عاطف مجدى حلمي راشد"]
["ثانية","مدنى فارسكور",null,{"$f":"IF(E85<>\"\",SUBTOTAL(3,$E$1:E84),\"\")","v":14},"امانى رشاد محمد القزاز",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4887.8999999999996},{"$f":"SUM(مدنى!$H85:$AI85)","v":1341.18},30.55,66.67,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z85:AF85,H85:I85))*1%,2)","v":49.68},null,null,null,null,null,null,null,null,null,null,null,null,null,30.74,null,{"$f":"مدنى!$AN85","v":41.19},{"$f":"مدنى!$AN85","v":41.19},370.68,{"$f":"مدنى!$AL85","v":123.56},{"$f":"مدنى!$AM85","v":51.489999999999995},{"$f":"مدنى!$AN85","v":41.19},{"$f":"مدنى!$AO85","v":494.24},null,null,null,6229.08,null,123.56,51.489999999999995,41.19,494.24,3248.59,{"$f":"IF(مدنى!$A85=\"مدير عام\",350)+IF(مدنى!$A85=\"اولى\",325)+IF(مدنى!$A85=\"ثانية\",275)+IF(مدنى!$A85=\"ثالثة\",225)+IF(مدنى!$A85=\"رابعة\",175)+IF(مدنى!$A85=\"خامسة\",175)+IF(مدنى!$A85=\"سادسة\",175)","v":275},261.25,2712.34,300,null,null,250,150,1400,512.34,500,200,{"$f":"SUM(مدنى!$BD85:$BE85)","v":2270.0100000000002},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":148.5},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2121.5100000000002},138.79,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1982.72},129.71,1853.01,88.23,190,103.02,1471.76,90.37,90.37,1291.02,84.45,1206.57,57.45,1149.1199999999999,525.52,482.13098000000008,442.32200000000006,405.8,372.3,341.56,null,null,null,23.950000000000003,223.73999999999998,464.4,406.47999999999996,228.61,216.71,3457.46,11.9,null,1.71,170.59,10.25,34.159999999999997,4,2,853.9,31.68,31.28,36.54,29.94,16.559999999999999,null,0,null,null,null,null,null,null,1982.72,"امانى رشاد محمد القزاز"]
["اولى",null,null,{"$f":"IF(E86<>\"\",SUBTOTAL(3,$E$1:E85),\"\")","v":14},"محمد عبد الباقى زيادة اسماعيل",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5237.16},{"$f":"SUM(مدنى!$H86:$AI86)","v":1471.4},33.6,105.84,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z86:AF86,H86:I86))*1%,2)","v":52.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"مدنى!$AN86","v":45.28},{"$f":"مدنى!$AN86","v":45.28},407.48,{"$f":"مدنى!$AL86","v":135.82999999999998},{"$f":"مدنى!$AM86","v":56.6},{"$f":"مدنى!$AN86","v":45.28},{"$f":"مدنى!$AO86","v":543.30999999999995},null,null,null,6708.5599999999995,null,135.82999999999998,56.6,45.28,543.30999999999995,3410.7,{"$f":"IF(مدنى!$A86=\"مدير عام\",350)+IF(مدنى!$A86=\"اولى\",325)+IF(مدنى!$A86=\"ثانية\",275)+IF(مدنى!$A86=\"ثالثة\",225)+IF(مدنى!$A86=\"رابعة\",175)+IF(مدنى!$A86=\"خامسة\",175)+IF(مدنى!$A86=\"سادسة\",175)","v":325},278.96000000000004,2806.74,300,null,null,300,150,1400,556.74,500,200,{"$f":"SUM(مدنى!$BD86:$BE86)","v":2516.84},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":164.65},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2352.19},153.88,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2198.31},136.96,1956.67,93.17,190,109.48,1564.02,96.03,96.03,1371.96,89.75,1282.21,61.058000000000007,1221.1600000000001,571.05999999999995,523.91645700000015,480.65730000000008,440.97,404.56,371.16,null,null,null,24.75,243.79999999999998,497.94,431.84999999999997,241.64,229.39,3573.8999999999996,12.25,null,1.85,179.28,11.14,37.119999999999997,4,2,927.9,36.519999999999996,35.08,37.74,31.74,17.760000000000002,null,0,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":104.68},2093.63,"محمد عبد الباقى زيادة اسماعيل"]
["مدير عام","مدنى فارسكور",null,{"$f":"IF(E87<>\"\",SUBTOTAL(3,$E$1:E86),\"\")","v":15},"عزة محمد  محمد معوض",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":6187.82},{"$f":"SUM(مدنى!$H87:$AI87)","v":2057.09},43.45,245.74,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z87:AF87,H87:I87))*1%,2)","v":63.06},null,null,null,null,null,null,null,null,null,null,null,null,null,55.62,null,{"$f":"مدنى!$AN87","v":58.379999999999995},{"$f":"مدنى!$AN87","v":58.379999999999995},525.41,{"$f":"مدنى!$AL87","v":175.14},{"$f":"مدنى!$AM87","v":72.98},{"$f":"مدنى!$AN87","v":58.379999999999995},{"$f":"مدنى!$AO87","v":700.55},null,null,null,8244.91,null,175.14,72.98,58.379999999999995,700.55,4170.1499999999996,{"$f":"IF(مدنى!$A87=\"مدير عام\",350)+IF(مدنى!$A87=\"اولى\",325)+IF(مدنى!$A87=\"ثانية\",275)+IF(مدنى!$A87=\"ثالثة\",225)+IF(مدنى!$A87=\"رابعة\",175)+IF(مدنى!$A87=\"خامسة\",175)+IF(مدنى!$A87=\"سادسة\",175)","v":350},379.23,3440.92,170,null,null,325,150,1400,926.94,500,308.98,{"$f":"SUM(مدنى!$BD87:$BE87)","v":3067.71},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":200.69},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2867.02},187.56,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2679.46},175.29,2504.17,null,180,152.04,2172.13,130,133.59,1908.54,124.85,1783.69,84.93,1698.76,950.79,872.29113900000027,800.26710000000014,734.19,673.57,617.96,null,null,null,32.6,391.44,690.47,581.61,322.64999999999998,266.43,4658.6825000000008,18.650000000000002,37.57,3.09,183,18.540000000000003,61.8,4,null,1544.9,57.52,57.02,65.092500000000001,58.94,34.270000000000003,null,0,null,null,null,null,null,null,2679.46,"عزة محمد  محمد معوض"]
["اولى","مدنى فارسكور",null,{"$f":"IF(E88<>\"\",SUBTOTAL(3,$E$1:E87),\"\")","v":15},"كفاية شوقى محمد رزق الله",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":6199},{"$f":"SUM(مدنى!$H88:$AI88)","v":2063.58},43.550000000000004,247.73,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z88:AF88,H88:I88))*1%,2)","v":63.17},null,null,null,null,null,null,null,null,null,null,null,null,null,55.65,null,{"$f":"مدنى!$AN88","v":58.53},{"$f":"مدنى!$AN88","v":58.53},526.77,{"$f":"مدنى!$AL88","v":175.59},{"$f":"مدنى!$AM88","v":73.17},{"$f":"مدنى!$AN88","v":58.53},{"$f":"مدنى!$AO88","v":702.36},null,null,null,8262.58,null,175.59,73.17,58.53,702.36,4036.7799999999997,{"$f":"IF(مدنى!$A88=\"مدير عام\",350)+IF(مدنى!$A88=\"اولى\",325)+IF(مدنى!$A88=\"ثانية\",275)+IF(مدنى!$A88=\"ثالثة\",225)+IF(مدنى!$A88=\"رابعة\",175)+IF(مدنى!$A88=\"خامسة\",175)+IF(مدنى!$A88=\"سادسة\",175)","v":325},380.26,3331.52,255,null,null,300,150,1400,927.39,500,309.13,{"$f":"SUM(مدنى!$BD88:$BE88)","v":3216.1500000000005},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":210.4},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":3005.7500000000005},{"$f":"TRUNC(BG88*7%,2)","v":196.63},{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2809.1200000000003},183.77,2625.3500000000004,null,190,159.32,2276.0300000000002,130,140.38999999999999,2005.64,131.21,1874.43,89.25,1785.18,951.24,872.7,800.65,734.55,673.9,618.26,null,null,null,32.6,392.03,691.11,584.93999999999994,321.82000000000005,266.48,4662.7,18.600000000000001,36.739999999999995,3.0999999999999996,183,18.55,61.83,4,2,1545.65,57.66,57.16,65.78,58.88,34.18,null,0,null,null,null,null,null,null,2809.1200000000003,"كفاية شوقى محمد رزق الله"]
["اولى","مدنى فارسكور",null,{"$f":"IF(E89<>\"\",SUBTOTAL(3,$E$1:E88),\"\")","v":15},"سحر سعد الدين طه فرج الله",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5881.6399999999994},{"$f":"SUM(مدنى!$H89:$AI89)","v":2159.0700000000002},42.150000000000006,193.29,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z89:AF89,H89:I89))*1%,2)","v":62.05},null,null,null,null,null,null,null,null,null,null,null,null,10,50.72,199.66,{"$f":"مدنى!$AN89","v":56.64},{"$f":"مدنى!$AN89","v":56.64},509.74,{"$f":"مدنى!$AL89","v":169.92},{"$f":"مدنى!$AM89","v":70.800000000000011},{"$f":"مدنى!$AN89","v":56.64},{"$f":"مدنى!$AO89","v":679.65},1.17,null,null,8040.71,null,169.92,70.800000000000011,56.64,679.65,3906.16,{"$f":"IF(مدنى!$A89=\"مدير عام\",350)+IF(مدنى!$A89=\"اولى\",325)+IF(مدنى!$A89=\"ثانية\",275)+IF(مدنى!$A89=\"ثالثة\",225)+IF(مدنى!$A89=\"رابعة\",175)+IF(مدنى!$A89=\"خامسة\",175)+IF(مدنى!$A89=\"سادسة\",175)","v":325},359.23,3221.93,255,null,null,300,150,1400,845.2,500,281.73,{"$f":"SUM(مدنى!$BD89:$BE89)","v":3157.54},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":206.56},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2950.98},193.05,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2757.93},171.83,2454.77,null,190,148.16,2116.61,129.96,129.96,1856.69,121.46,1735.23,82.63,1652.6,866.95,795.37354500000026,729.70050000000015,669.45,614.17999999999995,563.47,null,null,null,30.85,327.39,617.32000000000005,549.09,299.69,259.08,4418.5300000000007,17.25,23.360000000000003,2.82,183,16.91,56.35,4,null,1408.67,52.97,52.47,60.51,53.61,31.1,null,0,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":131.33000000000001},null,2626.6,"سحر سعد الدين طه فرج الله"]
["اولى","مدنى فارسكور",null,{"$f":"IF(E90<>\"\",SUBTOTAL(3,$E$1:E89),\"\")","v":15},"ماجدة احمد ابراهيم مرسي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5571.66},{"$f":"SUM(مدنى!$H90:$AI90)","v":1709.54},37.25,144.55000000000001,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z90:AF90,H90:I90))*1%,2)","v":56.82},null,null,null,null,null,null,null,null,null,null,null,null,10,43.9,null,{"$f":"مدنى!$AN90","v":50.16},{"$f":"مدنى!$AN90","v":50.16},451.44,{"$f":"مدنى!$AL90","v":150.47999999999999},{"$f":"مدنى!$AM90","v":62.699999999999996},{"$f":"مدنى!$AN90","v":50.16},{"$f":"مدنى!$AO90","v":601.91999999999996},null,null,null,7281.2,null,150.47999999999999,62.699999999999996,50.16,601.91999999999996,3726.28,{"$f":"IF(مدنى!$A90=\"مدير عام\",350)+IF(مدنى!$A90=\"اولى\",325)+IF(مدنى!$A90=\"ثانية\",275)+IF(مدنى!$A90=\"ثالثة\",225)+IF(مدنى!$A90=\"رابعة\",175)+IF(مدنى!$A90=\"خامسة\",175)+IF(مدنى!$A90=\"سادسة\",175)","v":325},330.92,3070.36,255,null,null,300,150,1400,731.52,500,243.84,{"$f":"SUM(مدنى!$BD90:$BE90)","v":2689.66},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":175.95},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2513.71},164.44,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2349.27},153.69,2195.58,null,190,131.19999999999999,1874.38,115.09,115.09,1644.2,107.56,1536.64,73.17,1463.47,750.35,688.39702100000011,631.55690000000004,579.41,531.57000000000005,487.68,null,null,null,28.400000000000002,309.64,586.88,496.64999999999992,269.22999999999996,248.83999999999997,4079.8315000000002,15.450000000000001,4.9399999999999995,2.44,183,14.63,48.769999999999996,4,2,1219.2,45.34,44.84,51.391500000000001,45.24,26.3,null,0,null,null,null,null,null,null,2349.27,"ماجدة احمد ابراهيم مرسي"]
["اولى",null,null,{"$f":"IF(E91<>\"\",SUBTOTAL(3,$E$1:E90),\"\")","v":15},"محمد محمد ربيع النجيري",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4657.72},{"$f":"SUM(مدنى!$H91:$AI91)","v":1881.78},32.550000000000004,74.790000000000006,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z91:AF91,H91:I91))*1%,2)","v":51.93},null,null,250,null,null,null,null,null,null,null,null,41,10,31.48,151.69,{"$f":"مدنى!$AN91","v":43.839999999999996},{"$f":"مدنى!$AN91","v":43.839999999999996},394.51,{"$f":"مدنى!$AL91","v":131.5},{"$f":"مدنى!$AM91","v":54.8},{"$f":"مدنى!$AN91","v":43.839999999999996},{"$f":"مدنى!$AO91","v":526.01},null,null,null,6539.5,null,131.5,54.8,43.839999999999996,526.01,3364.46,{"$f":"IF(مدنى!$A91=\"مدير عام\",350)+IF(مدنى!$A91=\"اولى\",325)+IF(مدنى!$A91=\"ثانية\",275)+IF(مدنى!$A91=\"ثالثة\",225)+IF(مدنى!$A91=\"رابعة\",175)+IF(مدنى!$A91=\"خامسة\",175)+IF(مدنى!$A91=\"سادسة\",175)","v":325},264.82,2774.64,300,null,null,300,150,1400,524.64,500,200,{"$f":"SUM(مدنى!$BD91:$BE91)","v":2418.8900000000003},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":158.24},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2260.65},147.88999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2112.7600000000002},131.63,1880.45,{"$f":"TRUNC((SUM(الجدول4[[#This Row],[علاوة دورية]:[اجر وظيفي]]))*5%,2)","v":89.54},190,104.73,1496.18,91.87,91.87,1312.4399999999998,85.86,1226.58,58.4,1168.18,538.13,493.70307400000013,452.93860000000006,415.54,381.23,349.76,null,null,null,24.200000000000003,206.32,450.86,417.18,232.48999999999998,220.33999999999997,3490.8199999999997,12.15,null,1.75,173.10999999999999,10.5,34.979999999999997,4,4,874.4,32.86,31.76,36.54,30.54,16.96,null,0,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":100.6},2012.16,"محمد محمد ربيع النجيري"]
["ثالثة","مدنى فارسكور",null,{"$f":"IF(E92<>\"\",SUBTOTAL(3,$E$1:E91),\"\")","v":16},"هيثم احمد محمد العدوى",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4126.45},{"$f":"SUM(مدنى!$H92:$AI92)","v":1192.9199999999998},24.700000000000003,23.19,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z92:AF92,H92:I92))*1%,2)","v":43.27},null,null,125,null,null,null,null,null,null,null,null,null,10,22.41,null,{"$f":"مدنى!$AN92","v":33.43},{"$f":"مدنى!$AN92","v":33.43},300.84999999999997,{"$f":"مدنى!$AL92","v":100.29},{"$f":"مدنى!$AM92","v":41.79},{"$f":"مدنى!$AN92","v":33.43},{"$f":"مدنى!$AO92","v":401.13},null,null,null,5319.37,null,100.29,41.79,33.43,401.13,2935.14,{"$f":"IF(مدنى!$A92=\"مدير عام\",350)+IF(مدنى!$A92=\"اولى\",325)+IF(مدنى!$A92=\"ثانية\",275)+IF(مدنى!$A92=\"ثالثة\",225)+IF(مدنى!$A92=\"رابعة\",175)+IF(مدنى!$A92=\"خامسة\",175)+IF(مدنى!$A92=\"سادسة\",175)","v":225},228.64,2481.5,340,null,null,200,150,1400,373.5,498,200,{"$f":"SUM(مدنى!$BD92:$BE92)","v":1807.59},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":118.25},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1689.34},110.51,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1578.83},103.28,1475.55,{"$f":"TRUNC((SUM(الجدول4[[#This Row],[علاوة دورية]:[اجر وظيفي]]))*5%,2)","v":70.260000000000005},190,79.5,1135.79,69.739999999999995,69.739999999999995,996.31,65.17,931.14,44.34,886.8,383.1,351.47562300000004,322.4547,295.83,271.41000000000003,249,null,null,null,21,180.54,371.09,329.96,179.45000000000002,169.55,3018.3,9.9,0,1.25,135.93,7.47,24.9,4,6,622.5,4.8,4.8,7.2,7.2,4.8,null,0,null,null,null,null,null,null,1578.83,"هيثم احمد محمد العدوى"]
["ثالثة","مدنى فارسكور",null,{"$f":"IF(E93<>\"\",SUBTOTAL(3,$E$1:E92),\"\")","v":16},"ثروت عاطف حمدى عبد الرحيم",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4502.2999999999993},{"$f":"SUM(مدنى!$H93:$AI93)","v":1118.51},26.650000000000002,29.42,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z93:AF93,H93:I93))*1%,2)","v":45.47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"مدنى!$AN93","v":36},{"$f":"مدنى!$AN93","v":36},323.99,{"$f":"مدنى!$AL93","v":108},{"$f":"مدنى!$AM93","v":45},{"$f":"مدنى!$AN93","v":36},{"$f":"مدنى!$AO93","v":431.98},null,null,null,5620.8099999999995,null,108,45,36,431.98,3060.44,{"$f":"IF(مدنى!$A93=\"مدير عام\",350)+IF(مدنى!$A93=\"اولى\",325)+IF(مدنى!$A93=\"ثانية\",275)+IF(مدنى!$A93=\"ثالثة\",225)+IF(مدنى!$A93=\"رابعة\",175)+IF(مدنى!$A93=\"خامسة\",175)+IF(مدنى!$A93=\"سادسة\",175)","v":225},244.44,2591,340,null,100,200,150,1400,381,500,200,{"$f":"SUM(مدنى!$BD93:$BE93)","v":1939.3899999999999},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":126.87},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1812.5199999999998},118.57,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1693.9499999999998},110.81,1583.1399999999999,{"$f":"TRUNC((SUM(الجدول4[[#This Row],[علاوة دورية]:[اجر وظيفي]]))*5%,2)","v":75.38},190,86.2,1231.56,75.62,75.62,1080.32,70.67,1009.65,48.07,961.58,390.8,358.53293700000006,328.92930000000001,301.77,276.86,254,null,null,null,22.200000000000003,198.69,408.44,357.28000000000003,198.35000000000002,187.55,3196.58,10.8,null,1.27,153.26,7.62,25.4,4,null,635,24.52,24.12,32.94,7.2,4.8,null,0,null,null,null,null,null,null,1693.9499999999998,"ثروت عاطف حمدى عبد الرحيم"]
["اولى",null,null,{"$f":"IF(E94<>\"\",SUBTOTAL(3,$E$1:E93),\"\")","v":16},"خالد احمد عبد السميع حسن ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5095.2399999999989},{"$f":"SUM(مدنى!$H94:$AI94)","v":1582.26},33.200000000000003,88.63,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z94:AF94,H94:I94))*1%,2)","v":52.91},null,7.1,null,null,null,null,null,null,null,null,null,null,10,33.059999999999995,null,{"$f":"مدنى!$AN94","v":44.76},{"$f":"مدنى!$AN94","v":44.76},402.8,{"$f":"مدنى!$AL94","v":134.26999999999998},{"$f":"مدنى!$AM94","v":55.949999999999996},{"$f":"مدنى!$AN94","v":44.76},{"$f":"مدنى!$AO94","v":537.05999999999995},null,null,93,6677.4999999999991,30,134.26999999999998,55.949999999999996,44.76,537.05999999999995,3385.1,{"$f":"IF(مدنى!$A94=\"مدير عام\",350)+IF(مدنى!$A94=\"اولى\",325)+IF(مدنى!$A94=\"ثانية\",275)+IF(مدنى!$A94=\"ثالثة\",225)+IF(مدنى!$A94=\"رابعة\",175)+IF(مدنى!$A94=\"خامسة\",175)+IF(مدنى!$A94=\"سادسة\",175)","v":325},259.20999999999998,2800.89,300,null,null,300,150,1400,550.89,500,200,{"$f":"SUM(مدنى!$BD94:$BE94)","v":2490.3599999999997},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":162.91999999999999},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2327.4399999999996},152.26,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2175.1799999999998},135.52000000000001,1936.08,{"$f":"TRUNC((SUM(الجدول4[[#This Row],[علاوة دورية]:[اجر وظيفي]]))*5%,2)","v":92.19},190,108.19,1545.7,94.91,94.91,1355.88,88.7,1267.18,60.34,1206.8399999999999,565.04,518.39,475.59,436.33,400.31,367.26,null,null,null,24.650000000000002,223.28,471.99,426.44999999999993,236.46,224.06,3557.73,12.4,null,1.79,175.73,10.74,35.799999999999997,4,6,918.15,33.14,32.64,38.04,31.14,17.36,null,0,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":103.58},2071.6,"خالد احمد عبد السميع حسن "]
["مدير عام","مدنى فارسكور",null,{"$f":"IF(E95<>\"\",SUBTOTAL(3,$E$1:E94),\"\")","v":17},"عفت السيد السيد النادى ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":6609.090000000002},{"$f":"SUM(مدنى!$H95:$AI95)","v":2568.65},49.400000000000006,501.34,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z95:AF95,H95:I95))*1%,2)","v":67.53},null,null,null,null,null,null,null,null,null,null,null,null,10,66.400000000000006,null,{"$f":"مدنى!$AN95","v":66.34},{"$f":"مدنى!$AN95","v":66.34},597.01,{"$f":"مدنى!$AL95","v":199.01},{"$f":"مدنى!$AM95","v":82.92},{"$f":"مدنى!$AN95","v":66.34},{"$f":"مدنى!$AO95","v":796.02},null,null,null,9177.7400000000016,null,199.01,82.92,66.34,796.02,4351.92,{"$f":"IF(مدنى!$A95=\"مدير عام\",350)+IF(مدنى!$A95=\"اولى\",325)+IF(مدنى!$A95=\"ثانية\",275)+IF(مدنى!$A95=\"ثالثة\",225)+IF(مدنى!$A95=\"رابعة\",175)+IF(مدنى!$A95=\"خامسة\",175)+IF(مدنى!$A95=\"سادسة\",175)","v":350},406.48,3595.44,255,null,null,325,150,1400,1106.58,500,368.86,{"$f":"SUM(مدنى!$BD95:$BE95)","v":3681.5300000000007},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":240.84},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":3440.6900000000005},225.09,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":3215.6000000000004},210.36,3005.2400000000002,null,180,184.82,2640.42,130,164.23,2346.19,153.47999999999999,2192.71,104.12,2082.59,1135.04,1041.33,955.35,876.47,804.11,737.72,null,null,null,36.5,467.55,786.66,664.69999999999993,369.63,282.61,5197.0300000000007,21.450000000000003,65.569999999999993,3.69,183,22.14,73.78,4,null,1844.3,69.34,68.84,78.900000000000006,72.75,42.32,6,null,null,null,null,null,null,null,3215.6000000000004,"عفت السيد السيد النادى "]
["ثانية","مدنى فارسكور",null,{"$f":"IF(E96<>\"\",SUBTOTAL(3,$E$1:E95),\"\")","v":17},"ياسر طاهر طاهر الجزار",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4629.4199999999992},{"$f":"SUM(مدنى!$H96:$AI96)","v":1204.5600000000002},28,37.65,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z96:AF96,H96:I96))*1%,2)","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,23.58,null,{"$f":"مدنى!$AN96","v":37.82},{"$f":"مدنى!$AN96","v":37.82},340.34999999999997,{"$f":"مدنى!$AL96","v":113.45},{"$f":"مدنى!$AM96","v":47.27},{"$f":"مدنى!$AN96","v":37.82},{"$f":"مدنى!$AO96","v":453.8},null,null,null,5833.98,null,113.45,47.27,37.82,453.8,3072.44,{"$f":"IF(مدنى!$A96=\"مدير عام\",350)+IF(مدنى!$A96=\"اولى\",325)+IF(مدنى!$A96=\"ثانية\",275)+IF(مدنى!$A96=\"ثالثة\",225)+IF(مدنى!$A96=\"رابعة\",175)+IF(مدنى!$A96=\"خامسة\",175)+IF(مدنى!$A96=\"سادسة\",175)","v":275},244.44,2553,340,null,null,250,150,1400,393,500,200,{"$f":"SUM(مدنى!$BD96:$BE96)","v":2109.1999999999998},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":137.97999999999999},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1971.22},128.94999999999999,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1842.27},{"$f":"TRUNC(BI96*7%,2)","v":120.52},1721.75,{"$f":"(SUM(الجدول4[[#This Row],[علاوة دورية]:[اجر وظيفي]]))*5%","v":81.988500000000002},190,94.84,1354.93,83.19,83.19,1188.55,74.28,1061.21,50.53,1010.68,403.11,369.83176800000007,339.29520000000002,311.27999999999997,285.58,262,null,null,null,22,193.35999999999999,399.9,370.56,194.84,184.54,3163.68,10.3,null,1.31,149.16999999999999,7.86,26.2,4,6,655,25.32,24.92,33.54,27.54,15.36,null,0,null,null,null,null,null,null,1842.27,"ياسر طاهر طاهر الجزار"]
["اولى",null,null,{"$f":"IF(E97<>\"\",SUBTOTAL(3,$E$1:E96),\"\")","v":17},"هانى محمد احمد متولى بدوى",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5034.1262450000004},{"$f":"SUM(مدنى!$H97:$AI97)","v":1418.22},{"$f":"CEILING((((BC97+AP97-1450))*0.75%),0.05)","v":31.950000000000003},{"$f":"TRUNC(IF(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12<=24000,0,\nIF(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-9000<=30000,(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-24000)*2.5%,\nIF(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-9000<=45000,(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-39000)*10%+375,\nIF(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-9000<=60000,(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-54000)*15%+1875,\nIF(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-9000<=200000,(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-60000)*20%+4125,\nIF(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-9000<=400000,(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-200000)*22.5%+32125,\nIF(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-9000<=600000,(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-400000)*25%+77125,\nIF(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-9000>600000,(((BC97+AP97)-H97-X97-Y97-Z97-AA97-AB97-AY97-AG97-AH97-AI97)*12-400000)*25%+77125\n))))))))/12,2)","v":84.19},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z97:AF97,H97:I97))*1%,2)","v":51.18},null,null,null,null,null,null,null,null,null,null,null,null,10,23.58,null,{"$f":"مدنى!$AN97","v":43.09},{"$f":"مدنى!$AN97","v":43.09},387.82,{"$f":"مدنى!$AL97","v":129.27000000000001},{"$f":"مدنى!$AM97","v":53.87},{"$f":"مدنى!$AN97","v":43.09},{"$f":"مدنى!$AO97","v":517.09},null,null,null,{"$f":"SUM(AK97:AP97,BC97)","v":6452.3462450000006},null,129.27000000000001,53.87,43.09,517.09,{"$f":"SUM(AQ97:AS97)","v":3306.33},{"$f":"IF(مدنى!$A97=\"مدير عام\",350)+IF(مدنى!$A97=\"اولى\",325)+IF(مدنى!$A97=\"ثانية\",275)+IF(مدنى!$A97=\"ثالثة\",225)+IF(مدنى!$A97=\"رابعة\",175)+IF(مدنى!$A97=\"خامسة\",175)+IF(مدنى!$A97=\"سادسة\",175)","v":325},262.69,{"$f":"SUM(AU97:BB97)-AT97","v":2718.64},350,null,null,300,150,1400,518.64,500,200,{"$f":"SUM(مدنى!$BD97:$BE97)","v":2402.6962450000001},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":157.18},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2245.5162450000003},146.9,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2098.6162450000002},130.75,{"$f":"SUM(BJ97:BM97)","v":1867.9362450000001},{"$f":"(SUM(الجدول4[[#This Row],[علاوة دورية]:[اجر وظيفي]]))*5%","v":88.949345000000008},190,103.95,1485.0369000000001,91.186900000000009,91.18,1302.67,85.22,1039.8800000000001,25.36,1014.52,{"$f":"TRUNC(BV97*109%,2)","v":531.96},{"$f":"TRUNC(BW97*109%,2)","v":488.04},{"$f":"TRUNC(BX97*109%,2)","v":447.75},{"$f":"TRUNC(BY97*109%,2)","v":410.78},{"$f":"TRUNC(BZ97*109%,2)","v":376.87},345.76,null,null,null,22,193.35999999999999,399.9,370.56,194.84,184.54,3163.68,12.05,null,1.73,172.04,10.38,34.58,4,4,864.4,32.46,31.46,36.54,30.54,16.96,null,0,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":99.93},1998.6862450000001,"هانى محمد احمد متولى بدوى"]
["خامسة",null,null,{"$f":"IF(E98<>\"\",SUBTOTAL(3,$E$1:E97),\"\")","v":18},"محمود محمد عباس عبده",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":4095.58},{"$f":"SUM(مدنى!$H98:$AI98)","v":1005.1600000000001},23.3,19.149999999999999,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z98:AF98,H98:I98))*1%,2)","v":41.66},null,null,null,null,null,null,null,null,null,null,null,null,10,19.360000000000003,null,{"$f":"مدنى!$AN98","v":31.57},{"$f":"مدنى!$AN98","v":31.57},284.07,{"$f":"مدنى!$AL98","v":94.690000000000012},{"$f":"مدنى!$AM98","v":39.46},{"$f":"مدنى!$AN98","v":31.57},{"$f":"مدنى!$AO98","v":378.76},null,null,null,5100.74,null,94.690000000000012,39.46,31.57,378.76,2624.37,{"$f":"IF(مدنى!$A98=\"مدير عام\",350)+IF(مدنى!$A98=\"اولى\",325)+IF(مدنى!$A98=\"ثانية\",275)+IF(مدنى!$A98=\"ثالثة\",225)+IF(مدنى!$A98=\"رابعة\",175)+IF(مدنى!$A98=\"خامسة\",175)+IF(مدنى!$A98=\"سادسة\",175)","v":175},196.51999999999998,2252.85,400,null,null,150,150,1400,322.64999999999998,430.2,200,{"$f":"SUM(مدنى!$BD98:$BE98)","v":1931.8899999999999},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":126.38},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1805.51},118.11,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1687.4},105.13,1501.92,null,200,85.17,1216.75,74.709999999999994,74.709999999999994,1067.33,69.819999999999993,997.51,47.5,950.01,330.94,303.61895500000003,278.54950000000002,255.55,234.45,215.1,null,null,null,20.200000000000003,170.10999999999999,346.54,306.77,164.98000000000002,156.23000000000002,2896.86,8.75,0,1.08,127.18,6.46,21.51,4,null,537.75,20.12,19.82,27.15,21.52,11.2,null,0,null,null,null,null,null,{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2019]]*5%,2)","v":80.349999999999994},1607.0500000000002,"محمود محمد عباس عبده"]
["خامسة","مدنى فارسكور",null,{"$f":"IF(E99<>\"\",SUBTOTAL(3,$E$1:E98),\"\")","v":19},"سعيد وهبه ابو زيد وهبة",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":3948.6000000000004},{"$f":"SUM(مدنى!$H99:$AI99)","v":934.68000000000006},21.950000000000003,15.09,{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z99:AF99,H99:I99))*1%,2)","v":40.06},null,null,null,null,null,null,null,null,null,null,null,null,null,18.3,null,{"$f":"مدنى!$AN99","v":29.71},{"$f":"مدنى!$AN99","v":29.71},267.38,{"$f":"مدنى!$AL99","v":89.13000000000001},{"$f":"مدنى!$AM99","v":37.14},{"$f":"مدنى!$AN99","v":29.71},{"$f":"مدنى!$AO99","v":356.5},null,null,null,4883.2800000000007,null,89.13000000000001,37.14,29.71,356.5,2591.67,{"$f":"IF(مدنى!$A99=\"مدير عام\",350)+IF(مدنى!$A99=\"اولى\",325)+IF(مدنى!$A99=\"ثانية\",275)+IF(مدنى!$A99=\"ثالثة\",225)+IF(مدنى!$A99=\"رابعة\",175)+IF(مدنى!$A99=\"خامسة\",175)+IF(مدنى!$A99=\"سادسة\",175)","v":175},205.3,2211.37,400,null,null,150,150,1400,304.87,406.5,200,{"$f":"SUM(مدنى!$BD99:$BE99)","v":1779.13},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":116.39},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1662.74},108.77,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1553.97},101.66,1452.31,69.150000000000006,200,77.400000000000006,1105.76,67.89,67.89,969.98,63.45,906.53,43.16,863.37,312.69,286.88,263.2,241.47,221.54,203.25,null,null,null,19.400000000000002,159.60999999999999,319.99,294.75,149.08000000000001,140.98000000000002,2774.74,8.1,0,1,114.13000000000001,5.97,19.880000000000003,4,6,508.12,19.37,3.5,5.25,5.25,3.5,null,0,null,null,null,null,null,null,1553.97,"سعيد وهبه ابو زيد وهبة"]
["ثالثة","كفرسعد جزئي",null,{"$f":"IF(E100<>\"\",SUBTOTAL(3,$E$1:E99),\"\")","v":19},"حمدى صلاح السعيد عطوية",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":3818.9500000000007},{"$f":"SUM(مدنى!$H100:$AI100)","v":1374.33},{"$f":"CEILING((((BC100+AP100-1450))*0.75%),0.05)","v":23.900000000000002},{"$f":"TRUNC(IF(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12<=24000,0,\nIF(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-9000<=30000,(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-24000)*2.5%,\nIF(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-9000<=45000,(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-39000)*10%+375,\nIF(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-9000<=60000,(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-54000)*15%+1875,\nIF(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-9000<=200000,(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-60000)*20%+4125,\nIF(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-9000<=400000,(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-200000)*22.5%+32125,\nIF(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-9000<=600000,(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-400000)*25%+77125,\nIF(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-9000>600000,(((BC100+AP100)-H100-X100-Y100-Z100-AA100-AB100-AY100-AG100-AH100-AI100)*12-400000)*25%+77125\n))))))))/12,2)","v":18.489999999999998},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z100:AF100,H100:I100))*1%,2)","v":42.36},null,null,250,null,null,null,null,null,null,null,null,null,10,null,115.6,{"$f":"مدنى!$AN100","v":32.36},{"$f":"مدنى!$AN100","v":32.36},291.17,{"$f":"مدنى!$AL100","v":97.06},{"$f":"مدنى!$AM100","v":40.44},{"$f":"مدنى!$AN100","v":32.36},{"$f":"مدنى!$AO100","v":388.23},null,null,null,{"$f":"SUM(AK100:AP100,BC100)","v":5193.2800000000007},null,97.06,40.44,32.36,388.23,{"$f":"SUM(AQ100:AS100)","v":2799.5},{"$f":"IF(مدنى!$A100=\"مدير عام\",350)+IF(مدنى!$A100=\"اولى\",325)+IF(مدنى!$A100=\"ثانية\",275)+IF(مدنى!$A100=\"ثالثة\",225)+IF(مدنى!$A100=\"رابعة\",175)+IF(مدنى!$A100=\"خامسة\",175)+IF(مدنى!$A100=\"سادسة\",175)","v":225},220.25,2354.25,385,null,null,200,150,1400,338.25,451,200,{"$f":"SUM(مدنى!$BD100:$BE100)","v":1835.69},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":120.09},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":1715.6000000000001},112.23,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":1603.3700000000001},104.89,1498.48,71.349999999999994,190,80.930000000000007,1156.2,70.989999999999995,70.989999999999995,1014.22,66.349999999999994,947.87,44.94,898.93,346.95,318.30387100000013,292.02190000000007,267.91000000000003,245.79,225.5,null,null,null,20.25,161.01999999999998,338.49,317.93000000000006,166.32000000000002,157.22000000000003,2903.18,9.1,0,1.1300000000000001,126.77000000000001,6.77,22.55,4,6,563.75,21.93,4.2,6.3,6.3,4.2,4,null,null,null,null,null,null,null,1603.3700000000001,"حمدى صلاح السعيد عطوية"]
["اولى","محكمة المرور",null,{"$f":"IF(E101<>\"\",SUBTOTAL(3,$E$1:E100),\"\")","v":19},"سمية عبد الحليم السيد شولح ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":6132.74},{"$f":"SUM(مدنى!$H101:$AI101)","v":2200.44},{"$f":"CEILING((((BC101+AP101-1450))*0.75%),0.05)","v":44},{"$f":"TRUNC(IF(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12<=24000,0,\nIF(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-9000<=30000,(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-24000)*2.5%,\nIF(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-9000<=45000,(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-39000)*10%+375,\nIF(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-9000<=60000,(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-54000)*15%+1875,\nIF(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-9000<=200000,(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-60000)*20%+4125,\nIF(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-9000<=400000,(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-200000)*22.5%+32125,\nIF(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-9000<=600000,(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-400000)*25%+77125,\nIF(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-9000>600000,(((BC101+AP101)-H101-X101-Y101-Z101-AA101-AB101-AY101-AG101-AH101-AI101)*12-400000)*25%+77125\n))))))))/12,2)","v":255.53},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z101:AF101,H101:I101))*1%,2)","v":63.63},null,null,null,null,50,50,null,null,null,null,null,null,10,56.769999999999996,null,{"$f":"مدنى!$AN101","v":59.14},{"$f":"مدنى!$AN101","v":59.14},532.18999999999994,{"$f":"مدنى!$AL101","v":177.39999999999998},{"$f":"مدنى!$AM101","v":73.92},{"$f":"مدنى!$AN101","v":59.14},{"$f":"مدنى!$AO101","v":709.58},null,null,null,{"$f":"SUM(AK101:AP101,BC101)","v":8333.18},null,177.39999999999998,73.92,59.14,709.58,{"$f":"SUM(AQ101:AS101)","v":4046.25},{"$f":"IF(مدنى!$A101=\"مدير عام\",350)+IF(مدنى!$A101=\"اولى\",325)+IF(مدنى!$A101=\"ثانية\",275)+IF(مدنى!$A101=\"ثالثة\",225)+IF(مدنى!$A101=\"رابعة\",175)+IF(مدنى!$A101=\"خامسة\",175)+IF(مدنى!$A101=\"سادسة\",175)","v":325},364.77,{"$f":"SUM(AU101:BB101)-AT101","v":3356.48},255,null,null,300,150,1400,{"$f":"TRUNC(BZ101*150%,2)","v":946.11},{"$f":"IF(BZ101*200%>500,500,BZ101*200%)","v":500},{"$f":"IF(BZ101*50%<200,200,TRUNC(BZ101*50%,2))","v":315.37},{"$f":"SUM(مدنى!$BD101:$BE101)","v":3266.89},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":213.72},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":3053.17},{"$f":"TRUNC(BG101*7%,2)","v":199.74},{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2853.4300000000003},186.67,2666.76,null,190,162.03,2314.73,130,142.91999999999999,2041.81,133.57,1908.24,90.86,1817.38,970.44,890.32,816.81,749.37,687.5,630.74,null,null,2666.76,33.050000000000004,400.12,701.34,591.20000000000005,327.38,268.17,4719.8599999999997,18.900000000000002,40.309999999999995,3.1599999999999997,183,18.930000000000003,63.08,4,2,1576.85,58.87,58.37,67.33,61.18,35.15,null,null,null,null,null,null,null,null,2853.4300000000003,"سمية عبد الحليم السيد شولح "]
["اولى","محكمة المرور",null,{"$f":"IF(E102<>\"\",SUBTOTAL(3,$E$1:E101),\"\")","v":19},"نفيسة على حسن ابو حسين ",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5858.66},{"$f":"SUM(مدنى!$H102:$AI102)","v":2131.3500000000004},{"$f":"CEILING((((BC102+AP102-1450))*0.75%),0.05)","v":41.800000000000004},{"$f":"TRUNC(IF(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12<=24000,0,\nIF(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-9000<=30000,(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-24000)*2.5%,\nIF(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-9000<=45000,(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-39000)*10%+375,\nIF(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-9000<=60000,(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-54000)*15%+1875,\nIF(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-9000<=200000,(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-60000)*20%+4125,\nIF(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-9000<=400000,(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-200000)*22.5%+32125,\nIF(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-9000<=600000,(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-400000)*25%+77125,\nIF(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-9000>600000,(((BC102+AP102)-H102-X102-Y102-Z102-AA102-AB102-AY102-AG102-AH102-AI102)*12-400000)*25%+77125\n))))))))/12,2)","v":187.41},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z102:AF102,H102:I102))*1%,2)","v":61.72},null,null,null,null,null,null,null,null,null,null,null,null,null,52.6,200,{"$f":"مدنى!$AN102","v":56.21},{"$f":"مدنى!$AN102","v":56.21},505.84999999999997,{"$f":"مدنى!$AL102","v":168.62},{"$f":"مدنى!$AM102","v":70.260000000000005},{"$f":"مدنى!$AN102","v":56.21},{"$f":"مدنى!$AO102","v":674.46},null,null,null,{"$f":"SUM(AK102:AP102,BC102)","v":7990.01},null,168.62,70.260000000000005,56.21,674.46,{"$f":"SUM(AQ102:AS102)","v":3936.74},{"$f":"IF(مدنى!$A102=\"مدير عام\",350)+IF(مدنى!$A102=\"اولى\",325)+IF(مدنى!$A102=\"ثانية\",275)+IF(مدنى!$A102=\"ثالثة\",225)+IF(مدنى!$A102=\"رابعة\",175)+IF(مدنى!$A102=\"خامسة\",175)+IF(مدنى!$A102=\"سادسة\",175)","v":325},347.94,{"$f":"SUM(AU102:BB102)-AT102","v":3263.7999999999997},255,null,null,300,150,1400,{"$f":"TRUNC(BZ102*150%,2)","v":876.6},{"$f":"IF(BZ102*200%>500,500,BZ102*200%)","v":500},{"$f":"IF(BZ102*50%<200,200,TRUNC(BZ102*50%,2))","v":292.2},{"$f":"SUM(مدنى!$BD102:$BE102)","v":3083.72},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":201.73},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2881.99},{"$f":"TRUNC(BG102*7%,2)","v":188.54},{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2693.45},176.2,2517.25,null,190,152.25,2175,130,133.78,1911.22,125.03,1786.1864999999998,85.0565,1701.1299999999999,899.14,824.9,756.79,694.31,636.99,584.4,null,null,null,31.5,340.57,633.98,560.31999999999994,307.43999999999994,261.90999999999997,4510.93,17.7,27.830000000000002,2.9299999999999997,183,17.540000000000003,58.44,4,2,1461,54.46,53.46,61.66,55.51,32.24,null,null,null,null,null,null,null,null,2693.45,"نفيسة على حسن ابو حسين "]
["اولى","محكمة المرور",null,{"$f":"IF(E103<>\"\",SUBTOTAL(3,$E$1:E102),\"\")","v":19},"مايسة محمد ابو النصر القصبي",{"$f":"الجدول4[[#This Row],[الجملة]]-الجدول4[[#This Row],[الاستقطاعات]]","v":5447.4099999999989},{"$f":"SUM(مدنى!$H103:$AI103)","v":1879.29},{"$f":"CEILING((((BC103+AP103-1450))*0.75%),0.05)","v":37.550000000000004},{"$f":"TRUNC(IF(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12<=24000,0,\nIF(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-9000<=30000,(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-24000)*2.5%,\nIF(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-9000<=45000,(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-39000)*10%+375,\nIF(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-9000<=60000,(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-54000)*15%+1875,\nIF(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-9000<=200000,(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-60000)*20%+4125,\nIF(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-9000<=400000,(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-200000)*22.5%+32125,\nIF(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-9000<=600000,(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-400000)*25%+77125,\nIF(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-9000>600000,(((BC103+AP103)-H103-X103-Y103-Z103-AA103-AB103-AY103-AG103-AH103-AI103)*12-400000)*25%+77125\n))))))))/12,2)","v":129.69},{"$f":"TRUNC((الجدول4[[#This Row],[الجملة]]-SUM(Z103:AF103,H103:I103))*1%,2)","v":57.31},null,null,null,null,null,null,null,null,null,null,null,null,null,44.699999999999996,182.05,{"$f":"مدنى!$AN103","v":50.55},{"$f":"مدنى!$AN103","v":50.55},454.93,{"$f":"مدنى!$AL103","v":151.64999999999998},{"$f":"مدنى!$AM103","v":63.19},{"$f":"مدنى!$AN103","v":50.55},{"$f":"مدنى!$AO103","v":606.56999999999994},null,null,null,{"$f":"SUM(AK103:AP103,BC103)","v":7326.6999999999989},null,151.64999999999998,63.19,50.55,606.56999999999994,{"$f":"SUM(AQ103:AS103)","v":3727.8399999999997},{"$f":"IF(مدنى!$A103=\"مدير عام\",350)+IF(مدنى!$A103=\"اولى\",325)+IF(مدنى!$A103=\"ثانية\",275)+IF(مدنى!$A103=\"ثالثة\",225)+IF(مدنى!$A103=\"رابعة\",175)+IF(مدنى!$A103=\"خامسة\",175)+IF(مدنى!$A103=\"سادسة\",175)","v":325},314.52,{"$f":"SUM(AU103:BB103)-AT103","v":3088.3199999999997},255,null,null,300,150,1400,744.99,500,248.33,{"$f":"SUM(مدنى!$BD103:$BE103)","v":2726.8999999999996},{"$f":"TRUNC(الجدول4[[#This Row],[اجر وظيفي 2021]]*7%,2)","v":178.39},{"$f":"SUM(الجدول4[[#This Row],[علاوة 2020]:[الاجر الوظيفي]])","v":2548.5099999999998},166.72,{"$f":"SUM(الجدول4[[#This Row],[تشجيعية 2020]:[اجر وظيفي 2019]])","v":2381.79},155.81,2225.98,null,190,133.19,1902.79,116.83,116.83,1669.13,109.19,1559.94,74.28,1485.66,764.14,701.05,643.16999999999996,590.07000000000005,541.35,496.66,null,null,2225.98,28.650000000000002,288.01,566.72,500.66999999999996,272,250.06,4119.9800000000005,15.600000000000001,6.34,2.4899999999999998,183,14.9,49.669999999999995,4,2,1241.6500000000001,46.19,45.69,52.38,46.23,26.85,null,null,null,null,null,null,null,null,2381.79,"مايسة محمد ابو النصر القصبي"]
[null,null,null,null,null,{"$f":"SUBTOTAL(109,الجدول4[الصافي])","v":85814.306245000014},{"$f":"SUBTOTAL(109,الجدول4[الاستقطاعات])","v":25639.46},{"$f":"SUBTOTAL(109,الجدول4[الدمغة])","v":554.55000000000007},{"$f":"SUBTOTAL(109,الجدول4[كسب العمل])","v":1697.0100000000002},{"$f":"SUBTOTAL(109,الجدول4[اعانة كرونا])","v":880.81999999999994},{"$f":"SUBTOTAL(109,الجدول4[جزاءات])","v":0},{"$f":"SUBTOTAL(109,الجدول4[نقابة المهن الزراعية])","v":7.1},{"$f":"SUBTOTAL(109,الجدول4[قسط لصالح النقابة العامة])","v":250},{"$f":"SUBTOTAL(109,الجدول4[دائنة جهات])","v":0},{"$f":"SUBTOTAL(109,الجدول4[مستشفى ابو الريش])","v":0},{"$f":"SUBTOTAL(109,الجدول4[تبرع مستشفى سرطان الاطفال])","v":0},{"$f":"SUBTOTAL(109,الجدول4[استبعاد مصروفات صيفي])","v":0},{"$f":"SUBTOTAL(109,الجدول4[شركة الشرق للتامين])","v":0},{"$f":"SUBTOTAL(109,الجدول4[بنك اسكندرية])","v":0},{"$f":"SUBTOTAL(109,الجدول4[بنك ناصر])","v":0},{"$f":"SUBTOTAL(109,الجدول4[بنك التعميير والاسكان])","v":0},{"$f":"SUBTOTAL(109,الجدول4[ش محمول النقبة])","v":41},{"$f":"SUBTOTAL(109,الجدول4[نقابة عامة])","v":80},{"$f":"SUBTOTAL(109,الجدول4[صندوق تكميلي خاص])","v":340.22},{"$f":"SUBTOTAL(109,الجدول4[ش رعاية صحية])","v":536.97},{"$f":"SUBTOTAL(109,الجدول4[1%])","v":747.41},{"$f":"SUBTOTAL(109,الجدول4[1%2])","v":747.41},{"$f":"SUBTOTAL(109,الجدول4[9%])","v":6725.96},{"$f":"SUBTOTAL(109,الجدول4[3%])","v":2242.04},{"$f":"SUBTOTAL(109,الجدول4[1%4])","v":934.24},{"$f":"SUBTOTAL(109,الجدول4[1%3])","v":747.41},{"$f":"SUBTOTAL(109,الجدول4[12%])","v":8967.9399999999987},{"$f":"SUBTOTAL(109,الجدول4[قسط اجازة خاصة])","v":0},{"$f":"SUBTOTAL(109,الجدول4[[قسط اعارة ]])","v":0},{"$f":"SUBTOTAL(109,الجدول4[مدة سابقة])","v":139.38},{"$f":"SUBTOTAL(109,الجدول4[الجملة])","v":111453.76624499999},{"$f":"SUBTOTAL(109,الجدول4[بدل عدوى])","v":30},{"$f":"SUBTOTAL(109,الجدول4[3%4])","v":2242.04},{"$f":"SUBTOTAL(109,الجدول4[1%5])","v":934.24},{"$f":"SUBTOTAL(109,الجدول4[1%6])","v":747.41},{"$f":"SUBTOTAL(109,الجدول4[12%7])","v":8967.9399999999987},{"$f":"SUBTOTAL(109,الجدول4[جملة الاجر المكمل])","v":54797.280000000006},{"$f":"SUBTOTAL(109,الجدول4[حافز شهري])","v":5025},{"$f":"SUBTOTAL(109,الجدول4[الحافز التعويضي])","v":4255.6499999999996},{"$f":"SUBTOTAL(109,الجدول4[اجر مكمل بدون علاوة الحد الادنى])","v":45516.63},{"$f":"SUBTOTAL(109,الجدول4[علاوة حد ادنى])","v":5500},{"$f":"SUBTOTAL(109,الجدول4[منحه بكالوريوس])","v":0},{"$f":"SUBTOTAL(109,الجدول4[حافز])","v":0},{"$f":"SUBTOTAL(109,الجدول4[حافز 2020])","v":4600},{"$f":"SUBTOTAL(109,الجدول4[حافز 2019])","v":2550},{"$f":"SUBTOTAL(109,الجدول4[بدل العلاج])","v":23800},{"$f":"SUBTOTAL(109,الجدول4[اساسي قديم 150%])","v":8313.4300000000021},{"$f":"SUBTOTAL(109,الجدول4[جهود غير عادية])","v":8353.2000000000007},{"$f":"SUBTOTAL(109,الجدول4[50%])","v":3400},{"$f":"SUBTOTAL(109,الجدول4[جملة الاجر الوظيفي])","v":43734.856245000003},{"$f":"SUBTOTAL(109,الجدول4[علاوة 2021])","v":2861.0800000000004},{"$f":"SUBTOTAL(109,الجدول4[اجر وظيفي 2021])","v":40873.776245000001},{"$f":"SUBTOTAL(109,الجدول4[علاوة 2020])","v":2673.8999999999996},{"$f":"SUBTOTAL(109,الجدول4[الاجر الوظيفي])","v":38199.876244999999}]