{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":0,"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":"Sheet1","index":0,"n_rows":55,"n_cols":9,"rows_kept":55,"cut":false,"hidden":false,"merged":[[54,4,54,7],[48,4,48,7],[49,4,49,7],[50,4,50,7],[51,4,51,7],[52,4,52,7],[53,4,53,7],[43,4,43,7],[44,4,44,7],[45,4,45,7],[46,1,47,1],[46,2,47,2],[46,4,46,7],[47,4,47,7],[42,4,42,7],[31,4,31,7],[32,4,32,7],[33,4,33,7],[34,4,34,7],[35,4,35,7],[36,4,36,7],[37,4,37,7],[38,4,38,7],[39,4,39,7],[40,4,40,7],[41,4,41,7],[30,4,30,7],[19,4,19,7],[20,4,20,7],[21,4,21,7],[22,4,22,7],[23,4,23,7],[24,4,24,7],[25,4,25,7],[26,4,26,7],[27,4,27,7],[28,4,28,7],[29,4,29,7],[18,4,18,7],[7,4,7,7],[8,4,8,7],[9,4,9,7],[10,4,10,7],[11,4,11,7],[12,4,12,7],[13,4,13,7],[14,4,14,7],[15,4,15,7],[16,4,16,7],[17,4,17,7],[6,4,6,7],[4,4,4,7],[1,2,1,5],[1,6,1,7],[5,4,5,7]]}
["القاهرة","2022-04-01"]
[null,null,"مفردات الدخل الشهرى لشهر",null,null,null,"2022-04-01"]
[]
[]
[null,"الاستحقاقات","م",null,"الاستقطاعات",null,null,null,"م"]
[null,"مرتب اساسي",938.65109999999993,null,"١ - سلفه صندوق",null,null,null,0]
[null,"بـدل  وجبة",0,null,"اثاث",null,null,null,0]
[null,"بـدل  وجبة  - دفعات",0,null,"اشتراك اتوبيس",null,null,null,0]
[null,"بدل اجر مقابل مبلغ 700",0,null,"اقساط رحلات ١",null,null,null,0]
[null,"بدل انتقال",60,null,"البنك اهلى المصرى",null,null,null,0]
[null,"بدل تفرغ",0,null,"المساهمة التـكـافـليـة",null,null,null,65.839853970174985]
[null,"بدل تمثيل",0,null,"بريميوم كارد",null,null,null,"--"]
[null,"بدل خطر",226.81,null,"بنك ناصر اجتماعى",null,null,null,0]
[null,"بدل سفر",0,null,"تبرع المعهد القومى للكلى",null,null,null,0]
[null,"بدل سماعة",0,null,"تبرع مستشفى 57357",null,null,null,0]
[null,"بدل صرافة",0,null,"تبرع مستشفى ابو الريش",null,null,null,0]
[null,"بدل طبيعة عمل",0,null,"تبرع مستشفى اورام",null,null,null,0]
[null,"بدل كمبيوتر",0,null,"تبرع مؤسسة مجدى يعقوب",null,null,null,0]
[null,"بدل مرور",0,null,"تبرع مؤسسة مصر الخير",null,null,null,0]
[null,"بدل ندرة",350,null,"تسويه ضرائب مدينه",null,null,null,0]
[null,"جهود غير عادية",669.63649499999997,null,"جزاءات",null,null,null,0]
[null,"حوافز",2976.1621999999998,null,"دفعات",null,null,null,0]
[null,"علاوات غير مضمومه",177.4,null,"سلفه علاج",null,null,null,0]
[null,"علاوات مضمومه",549.42999999999995,null,"بنك قناة السويس",null,null,null,0]
[null,"علاوة استثنائية 2018",190,null,"صندوق تامين العاملين اقساط",null,null,null,0]
[null,"غلاء معيشة إضافى",6,null,"صندوق زمالة + قسط",null,null,null,0]
[null,"غلاء معيشه اصلى",4,null,"فاتوره اتصالات",null,null,null,0]
[null,"فرق تسوية حوافز",0,null,"فاتوره أورانج",null,null,null,0]
[null,"فرق جهود غير عادية",0,null,"فاتوره فودافون",null,null,null,54.59]
[null,"فروق بدل انتقال",0,null,"فرق اثاث",null,null,null,0]
[null,"فروق بدلات",0,null,"فرق البنك اهلى المصرى",null,null,null,0]
[null,"فروق ترقية",0,null,"فرق تسوية ضرائب مدينة",null,null,null,0]
[null,"قيمة اضافى",0,null,"فرق مده سابقه",null,null,null,0]
[null,"قيمة اضافى  - دفعات",0,null,"فرق نفقات",null,null,null,0]
[null,"مبالغ خصمت بالزيادة",0,null,"قانون 4 لعام 2021",null,null,null,3.259072771523662]
[null,"مصاريف اعاشة",500.00000000000006,null,"قسط تامين جماعى",null,null,null,0]
[null,"مصاريف انتقال",600,null,"قسط شقق عاملين",null,null,null,0]
[null,"منحة 2019 من الدولة",31.83,null,"كسب العمل",null,null,null,248.68624653249998]
[null,"منحة 2020 من الدولة",56.76,null,"مبالغ سددتها الشركة عن العامل",null,null,null,0]
[null,"منحة 2021 من الدولة",77.984999999999999,null,"مبالغ صرفت بالزياده",null,null,null,0]
[null,"منحة 2022 من الدولة",111.25840000000001,null,"متجمد النفقه الشرعيه",null,null,null,0]
[null,"منحة عيد عمال",10,null,"مخالفات مرور",null,null,null,0]
[null,"نوبتجيات",0,null,"مده سابقه",null,null,null,0]
[null,"اجمالى الاستحقاقات",7535.9231949999994,null,"مساهمة العاملين فى العلاج",null,null,null,0]
[null,"حصة تأمينات الشركة",1034.4625191875,null,"ناوباى - NowPay",null,null,null,"--"]
[null,"اجمالى الاستحقاقات وحصة تأمينات الشركة",8570.3857141874996,null,"نفقات",null,null,null,0]
[null,"الصـــافى",6460.2964702758018,null,"نقابات مهنيه تجاريين",null,null,null,0]
[null,null,null,null,"نقابه عمال بناء",null,null,null,3]
[null,null,null,null,"اجمالى استقطاعات",null,null,null,375.37517327419863]
[null,null,null,null,"شيخوخة وعجز حصة عامل",null,null,null,572.93308754999987]
[null,null,null,null,"نظام مكافأة حصة عامل",null,null,null,63.659231949999999]
[null,null,null,null,"تامين مرض حصة عامل   (صحى )",null,null,null,63.659231949999999]
[null,null,null,null,"إجمالى تأمينات العامل",null,null,null,700.25155144999997]
[null,null,null,null,"حصة تأمينات الشركة",null,null,null,1034.4625191875]
[null,null,null,null,"إجمالى استقطاعات وتأمينات",null,null,null,2110.0892439116983]

{"sheet":"Sheet2","index":1,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,2,1,5],[1,6,1,7]]}
[{"$f":"Sheet1!A1","v":"القاهرة"},{"$f":"Sheet1!B1","v":"2022-04-01"}]
[null,null,{"$f":"Sheet1!C2","v":"مفردات الدخل الشهرى لشهر"},null,null,null,{"$f":"Sheet1!G2","v":"2022-04-01"}]
[]
[]
["م","الاستحقاقات","م",null,null,null,"الاستقطاعات","م"]
[">0","مرتب اساسي",938.65109999999993,null,null,null,"المساهمة التـكـافـليـة",65.839853970174985]
[null,"بدل انتقال",60,null,null,null,"فاتوره فودافون",54.59]
[null,"بدل خطر",226.81,null,null,null,"قانون 4 لعام 2021",3.259072771523662]
[null,"بدل ندرة",350,null,null,null,"كسب العمل",248.68624653249998]
[null,"جهود غير عادية",669.63649499999997,null,null,null,"نقابه عمال بناء",3]
[null,"حوافز",2976.1621999999998,null,null,null,"اجمالى استقطاعات",375.37517327419863]
[null,"علاوات غير مضمومه",177.4,null,null,null,"شيخوخة وعجز حصة عامل",572.93308754999987]
[null,"علاوات مضمومه",549.42999999999995,null,null,null,"نظام مكافأة حصة عامل",63.659231949999999]
[null,"علاوة استثنائية 2018",190,null,null,null,"تامين مرض حصة عامل   (صحى )",63.659231949999999]
[null,"غلاء معيشة إضافى",6,null,null,null,"إجمالى تأمينات العامل",700.25155144999997]
[null,"غلاء معيشه اصلى",4,null,null,null,"حصة تأمينات الشركة",1034.4625191875]
[null,"مصاريف اعاشة",500.00000000000006,null,null,null,"إجمالى استقطاعات وتأمينات",2110.0892439116983]
[null,"مصاريف انتقال",600]
[null,"منحة 2019 من الدولة",31.83]
[null,"منحة 2020 من الدولة",56.76]
[null,"منحة 2021 من الدولة",77.984999999999999]
[null,"منحة 2022 من الدولة",111.25840000000001]
[null,"منحة عيد عمال",10]
[null,"اجمالى الاستحقاقات",7535.9231949999994]
[null,"حصة تأمينات الشركة",1034.4625191875]
[null,"اجمالى الاستحقاقات وحصة تأمينات الشركة",8570.3857141874996]
[null,"الصـــافى",6460.2964702758018]