{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["ميزانية رحلة عمل"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"ميزانية رحلة عمل","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["       ميزانية رحلة عمل"]
[]
[]
[null,"ميزانية الرحلة المستهدفة",{"v":1900,"d":"جنيه1,900.00"}]
[{"$nulls":7},"  الناتج الإجمالي"]
[null,"ثمن تذكرة السفر","إجمالي تكلفة التذاكر",{"v":200,"d":"جنيه200.00"},"إلى",1,"تذكرة (تذاكر)",{"$f":"(D6*F6)","v":{"v":200,"d":"جنيه200.00"}}]
[null,null,"\"",{"v":275,"d":"جنيه275.00"},"إلى",1,"تذكرة (تذاكر)",{"$f":"(D7*F7)","v":{"v":275,"d":"جنيه275.00"}}]
[null,null,"\"",0,"إلى",0,"تذكرة (تذاكر)",0]
[null,"فندق","تكلفة الليلة",{"v":75,"d":"جنيه75.00"},"إلى",3,"ليلة (ليالي)",{"v":225,"d":"جنيه225.00"}]
[null,null,"\"",{"v":82,"d":"جنيه82.00"},"إلى",3,"ليلة (ليالي)",{"v":246,"d":"جنيه246.00"}]
[null,null,"\"",0,"إلى",0,"ليلة (ليالي)",0]
[null,"طعام","تكلفة اليوم",{"v":48,"d":"جنيه48.00"},"إلى",6,"يوم (أيام)",{"v":288,"d":"جنيه288.00"}]
[null,"تأجير سيارة","تكلفة اليوم",{"v":52,"d":"جنيه52.00"},"إلى",6,"يوم (أيام)",{"v":312,"d":"جنيه312.00"}]
[null,"بنزين","تكلفة الجالون",{"v":1.74,"d":"جنيه1.74"},"إلى",14,"جالونات",{"v":24.36,"d":"جنيه24.36"}]
[null,"ترفيه","كمية",{"v":130,"d":"جنيه130.00"},{"$nulls":3},{"$f":"(D15)","v":{"v":130,"d":"جنيه130.00"}}]
[null,"هدايا","كمية",{"v":85,"d":"جنيه85.00"},{"$nulls":3},{"$f":"(D16)","v":{"v":85,"d":"جنيه85.00"}}]
[null,"متنوعات","كمية",{"v":55,"d":"جنيه55.00"},{"$nulls":3},{"$f":"(D17)","v":{"v":55,"d":"جنيه55.00"}}]
[{"$nulls":4},"إجمالي تكلفة الرحلة",null,null,{"$f":"SUM(H6:H17)","v":{"v":1840.36,"d":"جنيه1,840.36"}}]
[{"$nulls":4},"الفائض من الميزانية",null,null,{"$f":"(C4-H18)","v":{"v":59.6400000000001,"d":"جنيه59.64"}}]