{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["ميزانية لـ 18 فترة زمنية"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"ميزانية لـ 18 فترة زمنية","index":0,"n_rows":26,"n_cols":22,"rows_kept":26,"merged":[[0,1,1,4],[1,8,1,9],[12,1,12,20],[26,1,26,21]]}
[null,"ميزانية الشركة"]
[{"$nulls":6},"تاريخ البدء","2011-01-01"," طول الفترة (بالأيام)",null,14," تاريخ الانتهاء",{"$f":"TEXT(T5,\"yyy/mm/dd\")","v":"2012/08/26"}]
[]
[]
[null,null,{"$f":"UPPER(TEXT(H2,\"[$-10C0000]dd-mmm\"))","v":"01-يناير"},{"$f":"UPPER(TEXT(C5+DayInterval,\"dd-mmm\"))","v":"15-يناير"},"29-يناير","12-فبراير","26-فبراير","11-مارس","25-مارس","08-أبريل","22-أبريل","06-مايو","20-مايو","03-يونيو","17-يونيو","01-يوليه","15-يوليه","29-يوليه","12-أغسطس","26-أغسطس","الإجمالي","الاتجاه"]
[null,"صافي الدخل",{"$f":"IncomeTable[[#Totals],[Week 1]]-ExpensesTable[[#Totals],[Week 1]]","v":{"v":1750,"d":" 1750.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 2]]-ExpensesTable[[#Totals],[Week 2]]","v":{"v":2236,"d":" 2236.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 3]]-ExpensesTable[[#Totals],[Week 3]]","v":{"v":1442,"d":" 1442.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 4]]-ExpensesTable[[#Totals],[Week 4]]","v":{"v":2253,"d":" 2253.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 5]]-ExpensesTable[[#Totals],[Week 5]]","v":{"v":1533,"d":" 1533.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 6]]-ExpensesTable[[#Totals],[Week 6]]","v":{"v":1086,"d":" 1086.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 7]]-ExpensesTable[[#Totals],[Week 7]]","v":{"v":1594,"d":" 1594.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 8]]-ExpensesTable[[#Totals],[Week 8]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 9]]-ExpensesTable[[#Totals],[Week 9]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 10]]-ExpensesTable[[#Totals],[Week 10]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 11]]-ExpensesTable[[#Totals],[Week 11]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 12]]-ExpensesTable[[#Totals],[Week 12]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 13]]-ExpensesTable[[#Totals],[Week 13]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 14]]-ExpensesTable[[#Totals],[Week 14]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 15]]-ExpensesTable[[#Totals],[Week 15]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 16]]-ExpensesTable[[#Totals],[Week 16]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 17]]-ExpensesTable[[#Totals],[Week 17]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Week 18]]-ExpensesTable[[#Totals],[Week 18]]","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"IncomeTable[[#Totals],[Total]]-ExpensesTable[[#Totals],[Total]]","v":{"v":11894,"d":" 11894.00 ر.س.‏"}}]
[]
["الدخل"]
[null,"عنصر الدخل 1",{"v":3000,"d":" 3000.00 ر.س.‏"},{"v":3500,"d":" 3500.00 ر.س.‏"},{"v":2978,"d":" 2978.00 ر.س.‏"},{"v":3384,"d":" 3384.00 ر.س.‏"},{"v":2858,"d":" 2858.00 ر.س.‏"},{"v":2809,"d":" 2809.00 ر.س.‏"},{"v":3220,"d":" 3220.00 ر.س.‏"},{"$nulls":11},{"$f":"SUM(IncomeTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":21749,"d":" 21749.00 ر.س.‏"}}]
[null,"عنصر الدخل 2",{"v":1150,"d":"1150.00"},{"v":1200,"d":"1200.00"},{"v":1144,"d":"1144.00"},{"v":1400,"d":"1400.00"},{"v":1358,"d":"1358.00"},{"v":1154,"d":"1154.00"},{"v":1245,"d":"1245.00"},{"$nulls":11},{"$f":"SUM(IncomeTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":8651,"d":"8651.00"}}]
[null,"عنصر الدخل 3",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"v":392,"d":"392.00"},{"v":326,"d":"326.00"},{"v":381,"d":"381.00"},{"v":364,"d":"364.00"},{"v":315,"d":"315.00"},{"$nulls":11},{"$f":"SUM(IncomeTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":2428,"d":"2428.00"}}]
[null,"الدخل الإجمالي",{"$f":"SUBTOTAL(109,IncomeTable[Week 1])","v":{"v":4450,"d":" 4450.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 2])","v":{"v":5050,"d":" 5050.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 3])","v":{"v":4514,"d":" 4514.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 4])","v":{"v":5110,"d":" 5110.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 5])","v":{"v":4597,"d":" 4597.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 6])","v":{"v":4327,"d":" 4327.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 7])","v":{"v":4780,"d":" 4780.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 8])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 9])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 10])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 11])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 12])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 13])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 14])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 15])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 16])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 17])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 18])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,IncomeTable[Total])","v":{"v":32828,"d":" 32828.00 ر.س.‏"}}]
[]
["المصاريف"]
[null,"الأجور",{"v":1500,"d":" 1500.00 ر.س.‏"},{"v":1577,"d":" 1577.00 ر.س.‏"},{"v":1823,"d":" 1823.00 ر.س.‏"},{"v":1529,"d":" 1529.00 ر.س.‏"},{"v":1759,"d":" 1759.00 ر.س.‏"},{"v":1947,"d":" 1947.00 ر.س.‏"},{"v":1875,"d":" 1875.00 ر.س.‏"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":12010,"d":" 12010.00 ر.س.‏"}}]
[null,"الإيجار",{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":7000,"d":"7000.00"}}]
[null,"الكهرباء",{"v":40,"d":"40.00"},{"v":43,"d":"43.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"v":45,"d":"45.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":292,"d":"292.00"}}]
[null,"الهاتف",{"v":12,"d":"12.00"},{"v":11,"d":"11.00"},{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":11,"d":"11.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":91,"d":"91.00"}}]
[null,"الإنترنت",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":105,"d":"105.00"}}]
[null,"المياه",{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":79,"d":"79.00"}}]
[null,"الغاز",{"v":23,"d":"23.00"},{"v":27,"d":"27.00"},{"v":26,"d":"26.00"},{"v":27,"d":"27.00"},{"v":22,"d":"22.00"},{"v":29,"d":"29.00"},{"v":21,"d":"21.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":175,"d":"175.00"}}]
[null,"إزالة المخلفات",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":28,"d":"28.00"}}]
[null,"كبلات التلفاز",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":70,"d":"70.00"}}]
[null,"مستلزمات المكتب",{"v":25,"d":"25.00"},{"v":57,"d":"57.00"},{"v":68,"d":"68.00"},{"v":146,"d":"146.00"},{"v":125,"d":"125.00"},{"v":111,"d":"111.00"},{"v":132,"d":"132.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":664,"d":"664.00"}}]
[null,"التأمين",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":420,"d":"420.00"}}]
[null,"إجمالي المصاريف",{"$f":"SUBTOTAL(109,ExpensesTable[Week 1])","v":{"v":2700,"d":" 2700.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 2])","v":{"v":2814,"d":" 2814.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 3])","v":{"v":3072,"d":" 3072.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 4])","v":{"v":2857,"d":" 2857.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 5])","v":{"v":3064,"d":" 3064.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 6])","v":{"v":3241,"d":" 3241.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 7])","v":{"v":3186,"d":" 3186.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 8])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 9])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 10])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 11])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 12])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 13])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 14])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 15])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 16])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 17])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 18])","v":{"v":0,"d":" 0.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpensesTable[Total])","v":{"v":20934,"d":" 20934.00 ر.س.‏"}}]