{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["إدخال بيانات الميزانية","تقرير الميزانية","بيانات القائمة"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"إدخال بيانات الميزانية","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"ميزانية المدرسة للمعدات الرياضية"]
[{"$nulls":3}," إدخال البيانات"]
[]
[null,"التاريخ","نوع العنصر","عناصر المصاريف","تكلفة الميزانية","التكلفة الفعلية","أعلى/أدنى","الفرق"]
[null,"2012-06-03","المصاريف","المسؤولون",{"v":100,"d":"100.00"},{"v":85,"d":"85.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":15,"d":"15.00 ر.س"}}]
[null,"2012-06-03","المصاريف","الأمان",{"v":250,"d":"250.00"},{"v":215,"d":"215.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":35,"d":"35.00 ر.س"}}]
[null,"2012-06-03","المصاريف","العاملون في الأحداث",{"v":200,"d":"200.00"},{"v":210,"d":"210.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":-10,"d":"-10.00 ر.س"}}]
[null,"2012-06-03","المصاريف","العاملون في الأحداث من غير الموظفين",{"v":750,"d":"750.00"},{"v":724,"d":"724.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":26,"d":"26.00 ر.س"}}]
[null,"2012-06-03","المصاريف","البدلات الرياضية",{"v":670,"d":"670.00"},{"v":733,"d":"733.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":-63,"d":"-63.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","إيصالات البوابة",{"v":710,"d":"710.00"},{"v":750,"d":"750.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":-40,"d":"-40.00 ر.س"}}]
[null,"2012-06-03","المصاريف","التجهيزات، بشكل عام",{"v":160,"d":"160.00"},{"v":145,"d":"145.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":15,"d":"15.00 ر.س"}}]
[null,"2012-06-03","المصاريف","سفر الطلاب داخل المقاطعة",{"v":490,"d":"490.00"},{"v":350,"d":"350.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":140,"d":"140.00 ر.س"}}]
[null,"2012-06-03","المصاريف","سفر الطلاب داخل المقاطعة",{"v":760,"d":"760.00"},{"v":725,"d":"725.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":35,"d":"35.00 ر.س"}}]
[null,"2012-06-03","المصاريف","التجهيزات العامة",{"v":850,"d":"850.00"},{"v":475,"d":"475.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":375,"d":"375.00 ر.س"}}]
[null,"2012-06-03","المصاريف","تجهيزات المكاتب",{"v":660,"d":"660.00"},{"v":200,"d":"200.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":460,"d":"460.00 ر.س"}}]
[null,"2012-06-03","المصاريف","خروج اللاعبين من الفرق",{"v":860,"d":"860.00"},{"v":350,"d":"350.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":510,"d":"510.00 ر.س"}}]
[null,"2012-06-03","المصاريف","خيارات متنوعة",{"v":150,"d":"150.00"},{"v":144,"d":"144.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":6,"d":"6.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","مشاركة البوابة",{"v":340,"d":"340.00"},{"v":350,"d":"350.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":-10,"d":"-10.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","حفلات جمع التبرعات",{"v":670,"d":"670.00"},{"v":700,"d":"700.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":-30,"d":"-30.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","الهبات",{"v":720,"d":"720.00"},{"v":800,"d":"800.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":-80,"d":"-80.00 ر.س"}}]
[null,"2012-06-03","المصاريف","سفر الطلاب خارج المقاطعة",{"v":880,"d":"880.00"},{"v":750,"d":"750.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":130,"d":"130.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","الهبات",{"v":800,"d":"800.00"},{"v":700,"d":"700.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":100,"d":"100.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","عمليات النقل",{"v":720,"d":"720.00"},{"v":700,"d":"700.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":20,"d":"20.00 ر.س"}}]
[null,"2012-06-03","المصاريف","عيادة/سفر المدرب",{"v":620,"d":"620.00"},{"v":820,"d":"820.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":-200,"d":"-200.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","انضمام لاعبين إلى الفرق",{"v":880,"d":"880.00"},{"v":875,"d":"875.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":5,"d":"5.00 ر.س"}}]
[null,"2012-06-03","المصاريف","البدلات الرياضية",{"v":850,"d":"850.00"},{"v":875,"d":"875.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":-25,"d":"-25.00 ر.س"}}]
[null,"2012-06-03","المصاريف","سفر الطلاب خارج المقاطعة",{"v":710,"d":"710.00"},{"v":710,"d":"710.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":0,"d":"0.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","خيارات متنوعة",{"v":950,"d":"950.00"},{"v":949,"d":"949.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":1,"d":"1.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","حفلات جمع التبرعات",{"v":720,"d":"720.00"},{"v":725,"d":"725.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":-5,"d":"-5.00 ر.س"}}]
[null,"2012-06-03","المصاريف","سفر الطلاب خارج المقاطعة",{"v":580,"d":"580.00"},{"v":569,"d":"569.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":11,"d":"11.00 ر.س"}}]
[null,"2012-06-03","المصاريف","تجهيزات المكاتب",{"v":570,"d":"570.00"},{"v":550,"d":"550.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":20,"d":"20.00 ر.س"}}]
[null,"2012-06-03","الإيرادات","إيصالات البوابة",{"v":670,"d":"670.00"},{"v":650,"d":"650.00 ر.س"},{"$f":"--(BudgetTable[[#This Row],[الفرق]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[تكلفة الميزانية]]-BudgetTable[[#This Row],[التكلفة الفعلية]]","v":{"v":20,"d":"20.00 ر.س"}}]

{"sheet":"تقرير الميزانية","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"ميزانية المدرسة للمعدات الرياضية"]
[null,null,"  بنظرة سريعة"]
[]
[null,"المصاريف والإيرادات","الميزانية","التكلفة الفعلية ","الفارق"]
[null,"الإيرادات",{"v":7180,"d":" 7180 ر.س.‏"},{"v":7199,"d":" 7199 ر.س.‏"},{"v":-19,"d":" -19 ر.س.‏"}]
[null,"الهبات",{"v":1520,"d":" 1520 ر.س.‏"},{"v":1500,"d":" 1500 ر.س.‏"},{"v":20,"d":" 20 ر.س.‏"}]
[null,"انضمام لاعبين إلى الفرق",{"v":880,"d":" 880 ر.س.‏"},{"v":875,"d":" 875 ر.س.‏"},{"v":5,"d":" 5 ر.س.‏"}]
[null,"إيصالات البوابة",{"v":1380,"d":" 1380 ر.س.‏"},{"v":1400,"d":" 1400 ر.س.‏"},{"v":-20,"d":" -20 ر.س.‏"}]
[null,"حفلات جمع التبرعات",{"v":1390,"d":" 1390 ر.س.‏"},{"v":1425,"d":" 1425 ر.س.‏"},{"v":-35,"d":" -35 ر.س.‏"}]
[null,"خيارات متنوعة",{"v":950,"d":" 950 ر.س.‏"},{"v":949,"d":" 949 ر.س.‏"},{"v":1,"d":" 1 ر.س.‏"}]
[null,"عمليات النقل",{"v":720,"d":" 720 ر.س.‏"},{"v":700,"d":" 700 ر.س.‏"},{"v":20,"d":" 20 ر.س.‏"}]
[null,"مشاركة البوابة",{"v":340,"d":" 340 ر.س.‏"},{"v":350,"d":" 350 ر.س.‏"},{"v":-10,"d":" -10 ر.س.‏"}]
[null,"المصاريف",{"v":10110,"d":" 10110 ر.س.‏"},{"v":8630,"d":" 8630 ر.س.‏"},{"v":1480,"d":" 1480 ر.س.‏"}]
[null,"الأمان",{"v":250,"d":" 250 ر.س.‏"},{"v":215,"d":" 215 ر.س.‏"},{"v":35,"d":" 35 ر.س.‏"}]
[null,"البدلات الرياضية",{"v":1520,"d":" 1520 ر.س.‏"},{"v":1608,"d":" 1608 ر.س.‏"},{"v":-88,"d":" -88 ر.س.‏"}]
[null,"التجهيزات العامة",{"v":850,"d":" 850 ر.س.‏"},{"v":475,"d":" 475 ر.س.‏"},{"v":375,"d":" 375 ر.س.‏"}]
[null,"التجهيزات، بشكل عام",{"v":160,"d":" 160 ر.س.‏"},{"v":145,"d":" 145 ر.س.‏"},{"v":15,"d":" 15 ر.س.‏"}]
[null,"العاملون في الأحداث",{"v":200,"d":" 200 ر.س.‏"},{"v":210,"d":" 210 ر.س.‏"},{"v":-10,"d":" -10 ر.س.‏"}]
[null,"العاملون في الأحداث من غير الموظفين",{"v":750,"d":" 750 ر.س.‏"},{"v":724,"d":" 724 ر.س.‏"},{"v":26,"d":" 26 ر.س.‏"}]
[null,"المسؤولون",{"v":100,"d":" 100 ر.س.‏"},{"v":85,"d":" 85 ر.س.‏"},{"v":15,"d":" 15 ر.س.‏"}]
[null,"تجهيزات المكاتب",{"v":1230,"d":" 1230 ر.س.‏"},{"v":750,"d":" 750 ر.س.‏"},{"v":480,"d":" 480 ر.س.‏"}]
[null,"خروج اللاعبين من الفرق",{"v":860,"d":" 860 ر.س.‏"},{"v":350,"d":" 350 ر.س.‏"},{"v":510,"d":" 510 ر.س.‏"}]
[null,"خيارات متنوعة",{"v":150,"d":" 150 ر.س.‏"},{"v":144,"d":" 144 ر.س.‏"},{"v":6,"d":" 6 ر.س.‏"}]
[null,"سفر الطلاب خارج المقاطعة",{"v":2170,"d":" 2170 ر.س.‏"},{"v":2029,"d":" 2029 ر.س.‏"},{"v":141,"d":" 141 ر.س.‏"}]
[null,"سفر الطلاب داخل المقاطعة",{"v":1250,"d":" 1250 ر.س.‏"},{"v":1075,"d":" 1075 ر.س.‏"},{"v":175,"d":" 175 ر.س.‏"}]
[null,"عيادة/سفر المدرب",{"v":620,"d":" 620 ر.س.‏"},{"v":820,"d":" 820 ر.س.‏"},{"v":-200,"d":" -200 ر.س.‏"}]
[null,"الإجمالي الكلي",{"v":17290,"d":" 17290 ر.س.‏"},{"v":15829,"d":" 15829 ر.س.‏"},{"v":1461,"d":" 1461 ر.س.‏"}]

{"sheet":"بيانات القائمة","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"ميزانية المدرسة للمعدات الرياضية"]
[{"$nulls":3}," قوائم التحرير"]
[]
[null,"قائمة عناصر الإيرادات",null,"قائمة عناصر المصاريف"]
[null,"إيصالات البوابة",null,"المسؤولون"]
[null,"مشاركة البوابة",null,"الأمان"]
[null,"حفلات جمع التبرعات",null,"العاملون في الأحداث"]
[null,"الهبات",null,"العاملون في الأحداث من غير الموظفين"]
[null,"عمليات النقل",null,"البدلات الرياضية"]
[null,"انضمام لاعبين إلى الفرق",null,"تجهيزات الملعب"]
[null,"خيارات متنوعة",null,"التجهيزات، بشكل عام"]
[{"$nulls":3},"الوجبات السابقة للألعاب"]
[{"$nulls":3},"سفر الطلاب داخل المقاطعة"]
[{"$nulls":3},"سفر الطلاب خارج المقاطعة"]
[{"$nulls":3},"عيادة/سفر المدرب"]
[{"$nulls":3},"التجهيزات العامة"]
[{"$nulls":3},"تجهيزات المكاتب"]
[{"$nulls":3},"خروج اللاعبين من الفرق"]
[{"$nulls":3},"خيارات متنوعة"]