{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["ميزانية رحلة عمل"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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","formulas":"cached_only"}

{"sheet":"ميزانية رحلة عمل","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,1,7]],"flags":["formulas_cached_only"]}
["       ميزانية رحلة عمل"]
[]
[]
[null,"ميزانية الرحلة المستهدفة",1900]
[null,null,null,null,null,null,null,"  الناتج الإجمالي"]
[null,"ثمن تذكرة السفر","إجمالي تكلفة التذاكر",200,"إلى",1,"تذكرة (تذاكر)",200]
[null,null,"\"",275,"إلى",1,"تذكرة (تذاكر)",275]
[null,null,"\"",0,"إلى",0,"تذكرة (تذاكر)",0]
[null,"فندق","تكلفة الليلة",75,"إلى",3,"ليلة (ليالي)",225]
[null,null,"\"",82,"إلى",3,"ليلة (ليالي)",246]
[null,null,"\"",0,"إلى",0,"ليلة (ليالي)",0]
[null,"طعام","تكلفة اليوم",48,"إلى",6,"يوم (أيام)",288]
[null,"تأجير سيارة","تكلفة اليوم",52,"إلى",6,"يوم (أيام)",312]
[null,"بنزين","تكلفة الجالون",1.74,"إلى",14,"جالونات",24.36]
[null,"ترفيه","كمية",130,null,null,null,130]
[null,"هدايا","كمية",85,null,null,null,85]
[null,"متنوعات","كمية",55,null,null,null,55]
[null,null,null,null,"إجمالي تكلفة الرحلة",null,null,1840.36]
[null,null,null,null,"الفائض من الميزانية",null,null,59.6400000000001]