{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["المصاريف","الدخل","ملخص الأرباح - الخسائر"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"المصاريف","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"موازنة الحدث لـ [اسم الحدث] ",{"$nulls":5},"المصاريف"]
[]
[null,"إجمالي المصاريف",{"$nulls":4},"المقدرة","الفعلية"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"ر.س.‏ 882.00"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"ر.س.‏ 333.00"}}]
[]
[null,"الموقع","المقدرة","الفعلية",null,"المشروبات الطازجة","المقدرة","الفعلية"]
[null,"رسوم القاعة والغرفة",{"v":500,"d":"ر.س.‏ 500.00"},null,null,"الطعام"]
[null,"فريق عمل الموقع",{"$nulls":3},"المشروبات",{"v":20,"d":"ر.س.‏ 20.00"}]
[null,"المعدات",{"$nulls":3},"المفارش",null,{"v":20,"d":"ر.س.‏ 20.00"}]
[null,"الطاولات والكراسي",{"$nulls":3},"فريق العمل والإكراميات"]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_1[المقدرة])","v":{"v":500,"d":"ر.س.‏ 500.00"}},{"$f":"SUBTOTAL(109,الجدول_1[الفعلية])","v":{"v":0,"d":"ر.س.‏ 0.00"}},null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_3[المقدرة])","v":{"v":20,"d":"ر.س.‏ 20.00"}},{"$f":"SUBTOTAL(109,الجدول_3[الفعلية])","v":{"v":20,"d":"ر.س.‏ 20.00"}}]
[]
[null,"الديكورات","المقدرة","الفعلية",null,"البرنامج","المقدرة","الفعلية"]
[null,"الزهور",{"v":200,"d":"ر.س.‏ 200.00"},{"v":300,"d":"ر.س.‏ 300.00"},null,"المؤدّون"]
[null,"الشموع",{"$nulls":3},"المتحدثون",{"v":30,"d":"ر.س.‏ 30.00"}]
[null,"الإضاءة",{"$nulls":3},"السفر"]
[null,"البالونات",{"$nulls":3},"الفندق"]
[null,"اللوازم من الورق",{"$nulls":3},"غير ذلك"]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_4[المقدرة])","v":{"v":200,"d":"ر.س.‏ 200.00"}},{"$f":"SUBTOTAL(109,الجدول_4[الفعلية])","v":{"v":300,"d":"ر.س.‏ 300.00"}},null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_5[المقدرة])","v":{"v":30,"d":"ر.س.‏ 30.00"}},{"$f":"SUBTOTAL(109,الجدول_5[الفعلية])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[]
[null,"الدعاية","المقدرة","الفعلية",null,"الأسعار","المقدرة","الفعلية"]
[null,"إعداد الرسومات البيانية",{"$nulls":3},"الشرائط/اللوحات التذكارية/الجوائز"]
[null,"النسخ الضوئي/الطباعة",{"v":20,"d":"ر.س.‏ 20.00"},null,null,"الهدايا",{"v":100,"d":"ر.س.‏ 100.00"}]
[null,"رسوم البريد",{"$nulls":3},"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_7[المقدرة])","v":{"v":100,"d":"ر.س.‏ 100.00"}},{"$f":"SUBTOTAL(109,الجدول_7[الفعلية])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_6[المقدرة])","v":{"v":20,"d":"ر.س.‏ 20.00"}},{"$f":"SUBTOTAL(109,الجدول_6[الفعلية])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[]
[null,"متنوعة","المقدرة","الفعلية"]
[null,"الهاتف",null,{"v":13,"d":"ر.س.‏ 13.00"}]
[null,"وسائل النقل",{"v":12,"d":"ر.س.‏ 12.00"}]
[null,"اللوازم من الأدوات المكتبية"]
[null,"خدمات الفاكس"]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_8[المقدرة])","v":{"v":12,"d":"ر.س.‏ 12.00"}},{"$f":"SUBTOTAL(109,الجدول_8[الفعلية])","v":{"v":13,"d":"ر.س.‏ 13.00"}}]

{"sheet":"الدخل","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"موازنة الحدث لـ [اسم الحدث] ",{"$nulls":4},"الدخل"]
[]
[null,"إجمالي الدخل",{"$nulls":3},"المقدرة","الفعلية"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"ر.س.‏ 1,936.00"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"ر.س.‏ 1,831.00"}}]
[]
[null,"عمليات الدخول"]
[null,"العدد المُقدّر","العدد الفعلي","النوع","السعر","الدخل المُقدّر","الدخل الفعلي"]
[null,300,278,"البالغون @",{"v":5,"d":"ر.س.‏ 5.00"},{"$f":"B8*E8","v":{"v":1500,"d":"ر.س.‏ 1,500.00"}},{"$f":"C8*E8","v":{"v":1390,"d":"ر.س.‏ 1,390.00"}}]
[null,197,195,"الأطفال @",{"v":2,"d":"ر.س.‏ 2.00"},{"$f":"B9*E9","v":{"v":394,"d":"ر.س.‏ 394.00"}},{"$f":"C9*E9","v":{"v":390,"d":"ر.س.‏ 390.00"}}]
[null,42,51,"غير ذلك @",{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"B10*E10","v":{"v":42,"d":"ر.س.‏ 42.00"}},{"$f":"C10*E10","v":{"v":51,"d":"ر.س.‏ 51.00"}}]
[null,"الإجمالي",{"$nulls":3},{"$f":"SUBTOTAL(109,الجدول_9[الدخل المُقدّر])","v":{"v":1936,"d":"ر.س.‏ 1,936.00"}},{"$f":"SUBTOTAL(109,الجدول_9[الدخل الفعلي])","v":{"v":1831,"d":"ر.س.‏ 1,831.00"}}]
[]
[null,"الإعلانات في البرنامج"]
[null,"العدد المُقدّر","العدد الفعلي","النوع","السعر","الدخل المُقدّر","الدخل الفعلي"]
[null,12,null,"الأغلفة @",null,{"$f":"B15*E15","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C15*E15","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,null,158,"نصف صفحات @",null,{"$f":"B16*E16","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C16*E16","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,4,null,"ربع صفحات @",null,{"$f":"B17*E17","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C17*E17","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,"الإجمالي",{"$nulls":3},{"$f":"SUBTOTAL(109,الجدول_10[الدخل المُقدّر])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,الجدول_10[الدخل الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[]
[null,"العارضون/الموردّون"]
[null,"العدد المُقدّر","العدد الفعلي","النوع","السعر","الدخل المُقدّر","الدخل الفعلي"]
[null,23,null,"الأكشاك الكبيرة @",null,{"$f":"B22*E22","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C22*E22","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,354,null,"الأكشاك المتوسطة @",null,{"$f":"B23*E23","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C23*E23","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,56,null,"الأكشاك الصغيرة @",null,{"$f":"B24*E24","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C24*E24","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,"الإجمالي",{"$nulls":3},{"$f":"SUBTOTAL(109,الجدول_11[الدخل المُقدّر])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,الجدول_11[الدخل الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[]
[null,"بيع العناصر"]
[null,"العدد المُقدّر","العدد الفعلي","النوع","السعر","الدخل المُقدّر","الدخل الفعلي"]
[{"$nulls":3},"العناصر @",null,{"$f":"B29*E29","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C29*E29","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,123,null,"العناصر @",null,{"$f":"B30*E30","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C30*E30","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":3},"العناصر @",null,{"$f":"B31*E31","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C31*E31","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,13,null,"العناصر @",null,{"$f":"B32*E32","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,"الإجمالي",{"$nulls":3},{"$f":"SUBTOTAL(109,الجدول_12[الدخل المُقدّر])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,الجدول_12[الدخل الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]

{"sheet":"ملخص الأرباح - الخسائر","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"موازنة الحدث لـ [اسم الحدث] ",{"$nulls":4},"الربح "]
[{"$nulls":6},"ملخص الخسائر"]
[]
[]
[null,null,"المقدرة","الفعلية"]
[null,"إجمالي الدخل",{"$f":"الدخل!F4","v":{"v":1936,"d":"ر.س.‏ 1,936.00"}},{"$f":"الدخل!G4","v":{"v":1831,"d":"ر.س.‏ 1,831.00"}}]
[null,"إجمالي المصاريف",{"$f":"المصاريف!G4","v":{"v":882,"d":"ر.س.‏ 882.00"}},{"$f":"المصاريف!H4","v":{"v":333,"d":"ر.س.‏ 333.00"}}]
[]
[null,"إجمالي الأرباح\n(أو الخسائر)",{"$f":"C6-C7","v":{"v":1054,"d":"ر.س.‏ 1,054.00"}},{"$f":"D6-D7","v":{"v":1498,"d":"ر.س.‏ 1,498.00"}}]