{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["المصاريف","الدخل","ملخص"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"المصاريف","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"ميزانية الحدث لـ \n[اسم الحدث]"]
[{"$nulls":7}," المصروفات"]
[]
[{"$nulls":7},"المقدرة","الفعلية"]
[null,null,"إجمالي المصاريف",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"ر.س.‏ 1,145.00"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"ر.س.‏ 395.00"}}]
[]
[null,null,"الموقع","المقدرة","الفعلية",null,"المشروبات الطازجة","المقدرة","الفعلية"]
[null,null,"رسوم القاعة والغرفة",{"v":500,"d":"ر.س.‏ 500.00"},{"v":250,"d":"ر.س.‏ 250.00"},null,"الطعام"]
[null,null,"فريق عمل الموقع",{"v":400,"d":"ر.س.‏ 400.00"},{"v":50,"d":"ر.س.‏ 50.00"},null,"المشروبات"]
[null,null,"المعدات",{"$nulls":3},"المفارش"]
[null,null,"الطاولات والكراسي",{"$nulls":3},"فريق العمل والإكراميات"]
[null,null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_1[المقدرة])","v":{"v":900,"d":"ر.س.‏ 900.00"}},{"$f":"SUBTOTAL(109,الجدول_1[الفعلية])","v":{"v":300,"d":"ر.س.‏ 300.00"}},null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_5[المقدرة])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,الجدول_5[الفعلية])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[]
[null,null,"الديكورات","المقدرة","الفعلية",null,"البرنامج","المقدرة","الفعلية"]
[null,null,"الزهور",{"v":200,"d":"ر.س.‏ 200.00"},{"v":50,"d":"ر.س.‏ 50.00"},null,"المؤدّون"]
[null,null,"الشموع",{"$nulls":3},"المتحدثون"]
[null,null,"الإضاءة",{"$nulls":3},"السفر"]
[null,null,"البالونات",{"$nulls":3},"الفندق"]
[null,null,"اللوازم من الورق",{"$nulls":3},"غير ذلك"]
[null,null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_2[المقدرة])","v":{"v":200,"d":"ر.س.‏ 200.00"}},{"$f":"SUBTOTAL(109,الجدول_2[الفعلية])","v":{"v":50,"d":"ر.س.‏ 50.00"}},null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_6[المقدرة])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,الجدول_6[الفعلية])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[]
[null,null,"الدعاية","المقدرة","الفعلية",null,"الأسعار","المقدرة","الفعلية"]
[null,null,"إعداد الرسومات البيانية",{"v":45,"d":"ر.س.‏ 45.00"},{"v":45,"d":"ر.س.‏ 45.00"},null,"الشرائط/اللوحات التذكارية/الجوائز"]
[null,null,"النسخ الضوئي/الطباعة",{"$nulls":3},"الهدايا"]
[null,null,"رسوم البريد",{"$nulls":3},"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_7[المقدرة])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,الجدول_7[الفعلية])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_3[المقدرة])","v":{"v":45,"d":"ر.س.‏ 45.00"}},{"$f":"SUBTOTAL(109,الجدول_3[الفعلية])","v":{"v":45,"d":"ر.س.‏ 45.00"}}]
[]
[null,null,"متنوعة","المقدرة","الفعلية"]
[null,null,"الهاتف"]
[null,null,"وسائل النقل"]
[null,null,"اللوازم من الأدوات المكتبية"]
[null,null,"خدمات الفاكس"]
[null,null,"الإجمالي",{"$f":"SUBTOTAL(109,الجدول_4[المقدرة])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,الجدول_4[الفعلية])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]

{"sheet":"الدخل","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"ميزانية الحدث لـ \n[اسم الحدث]"]
[{"$nulls":5}," الدخل"]
[]
[{"$nulls":5},"المقدرة","الفعلية"]
[null,"إجمالي الدخل",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"ر.س.‏ 1,936.00"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"ر.س.‏ 1,831.00"}}]
[]
[null,"عمليات الدخول"]
[null,"المقدرة","الفعلية",null,null,"المقدرة","الفعلية"]
[null,300,278,"البالغون @",{"v":5,"d":"ر.س.‏ 5.00"},{"$f":"B11*E11","v":{"v":1500,"d":"ر.س.‏ 1,500.00"}},{"$f":"C11*E11","v":{"v":1390,"d":"ر.س.‏ 1,390.00"}}]
[null,197,195,"الأطفال @",{"v":2,"d":"ر.س.‏ 2.00"},{"$f":"B12*E12","v":{"v":394,"d":"ر.س.‏ 394.00"}},{"$f":"C12*E12","v":{"v":390,"d":"ر.س.‏ 390.00"}}]
[null,42,51,"غير ذلك @",{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"B13*E13","v":{"v":42,"d":"ر.س.‏ 42.00"}},{"$f":"C13*E13","v":{"v":51,"d":"ر.س.‏ 51.00"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"ر.س.‏ 1,936.00"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"ر.س.‏ 1,831.00"}}]
[]
[null,"الإعلانات في البرنامج"]
[null,"المقدرة","الفعلية",null,null,"المقدرة","الفعلية"]
[{"$nulls":3},"الأغلفة @",null,{"$f":"B18*E18","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C18*E18","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":3},"نصف صفحات @",null,{"$f":"B19*E19","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C19*E19","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":3},"ربع صفحات @",null,{"$f":"B20*E20","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C20*E20","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[]
[null,"البائعون/الموردون"]
[null,"المقدرة","الفعلية",null,null,"المقدرة","الفعلية"]
[{"$nulls":3},"الأكشاك الكبيرة @",null,{"$f":"B25*E25","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C25*E25","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":3},"الأكشاك المتوسطة @",null,{"$f":"B26*E26","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C26*E26","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":3},"الأكشاك الصغيرة @",null,{"$f":"B27*E27","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C27*E27","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[]
[null,"بيع العناصر"]
[null,"المقدرة","الفعلية",null,null,"المقدرة","الفعلية"]
[{"$nulls":3},"العناصر @",null,{"$f":"B32*E32","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":3},"العناصر @",null,{"$f":"B33*E33","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C33*E33","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":3},"العناصر @",null,{"$f":"B34*E34","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C34*E34","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":3},"العناصر @",null,{"$f":"B35*E35","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"C35*E35","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"ر.س.‏ 0.00"}}]

{"sheet":"ملخص","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,3,3,6]]}
[]
[]
[null,"ميزانية الحدث لـ \n[اسم الحدث]"]
[{"$nulls":3},"ملخص الأرباح والخسائر"]
[]
[{"$nulls":5},"المقدرة","الفعلية"]
[null,"إجمالي الدخل",{"$nulls":3},{"$f":"الدخل!F7","v":{"v":1936,"d":"ر.س.‏ 1,936.00"}},{"$f":"الدخل!G7","v":{"v":1831,"d":"ر.س.‏ 1,831.00"}}]
[null,"إجمالي المصاريف",{"$nulls":3},{"$f":"المصاريف!H7","v":{"v":1145,"d":"ر.س.‏ 1,145.00"}},{"$f":"المصاريف!I7","v":{"v":395,"d":"ر.س.‏ 395.00"}}]
[null,"إجمالي الأرباح (أو الخسائر)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"ر.س.‏ 791.00"}},{"$f":"G7-G8","v":{"v":1436,"d":"ر.س.‏ 1,436.00"}}]