{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["ملخص ميزانية أول السنة لتاريخه","ملخص المصروفات الشهرية","ملخص مفصل بالمصروفات","التبرعات والرعايات الرسمية"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"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":"ملخص ميزانية أول السنة لتاريخه","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["ميزانية عام 2005 الفعلية مقابل ميزانية أول السنة لتاريخه"]
[]
["رمز دفتر الأستاذ العام","عنوان الحساب","الفعلية","الميزانية","المتبقي ر.س","نسبة المتبقي المئوية"]
[]
[1000,"الإعلان",750.75,100000,99249.25,0.9924925]
[]
[2000,"أجهزة المكتب",0,100000,100000,1]
[]
[3000,"الطابعات",0,100000,100000,1]
[]
[4000,"تكاليف الملقم",0,100000,100000,1]
[]
[5000,"الموارد",0,50000,50000,1]
[]
[6000,"مصروفات العملاء",0,25000,25000,1]
[]
[7000,"أجهزة الكمبيوتر",2500,75000,72500,0.9666666666666667]
[]
[8000,"خطة الرعاية الصحية",0,65000,65000,1]
[]
[9000,"تكاليف الإنشاء",0,125000,125000,1]
[]
[10000,"التسويق",0,100000,100000,1]
[]
[11000,"التبرعات",2500,250000,247500,0.99]
[]
[12000,"الرعايات الرسمية",1000,50000,49000,0.98]
[]
[null,"الإجمالي",6750.75,1140000,1133249.25,0.9940782894736843]

{"sheet":"ملخص المصروفات الشهرية","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["المصروفات الشهرية لعام 2005"]
[]
["رمز دفتر الأستاذ العام","عنوان الحساب","2005-01-01","2005-02-05","2005-03-05","2005-04-05","2005-05-05","2005-06-05","2005-07-05","2005-08-05","2005-09-05","2005-10-05","2005-11-05","2005-12-05",2005]
[]
[1000,"الإعلان",750.75,0,0,0,0,0,0,0,0,0,0,0,750.75]
[]
[2000,"أجهزة المكتب",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"الطابعات",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"تكاليف الملقم",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"الموارد",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"مصروفات العملاء",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"أجهزة الكمبيوتر",2500,0,0,0,0,0,0,0,0,0,0,0,2500]
[]
[8000,"خطة الرعاية الصحية",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"تكاليف الإنشاءات",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"التسويق",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"التبرعات",0,2500,0,0,0,0,0,0,0,0,0,0,2500]
[]
[12000,"الرعايات الرسمية",1000,0,0,0,0,0,0,0,0,0,0,0,1000]
[]
[null,"الإجمالي",4250.75,2500,0,0,0,0,0,0,0,0,0,0,6750.75]

{"sheet":"ملخص مفصل بالمصروفات","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["رمز دفتر الأستاذ العام","تاريخ الفاتورة","رقم الفاتورة","مطلوب من قِبل"," مبلغ الشيك ","المستفيد","استخدام الشيك","أسلوب التوزيع","تاريخ الملف","الحقل الأساسي المنشئ"]
[1000,38353,100,"سيد عباس",750.75,"الحمام الزاجل للخدمات البريدية ","أجهزة بريدية","بالبريد",38356,"1000يناير-05"]
[7000,"2005-01-15",101,"مهدي الفاخوري",2500,"المتحدة للبرمجيات ","جهازا كمبيوتر سطح مكتب","بالائتمان",38372,"7000يناير-05"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,"يناير-00"]

{"sheet":"التبرعات والرعايات الرسمية","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["رمز دفتر الأستاذ العام","تاريخ إصدار الشيك المطلوب","مطلوب من قِبل"," مبلغ الشيك "," مساهمة العام السابق ","المستفيد","مستخدم لأجل","توقيعه بواسطة","الفئة","أسلوب التوزيع","تاريخ الملف","الحقل الأساسي المنشئ"]
[12000,38372,"فريد سيد",1000,0,"كلية الفنون الجميلة ","المنح الدراسية","تامر الحلو","الآداب","الشيك",38382,"12000يناير-05"]
[11000,38398,"فريد سيد",2500,0,"ألعاب المستقبل ","الجماعة","أِشرف سمير","المجتمع","الشيك",38412,"11000فبراير-05"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]
[null,null,null,null,null,null,null,null,null,null,null,"يناير-00"]