{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["ميزانية غير ربحية"],"not_rendered":{"charts":2,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"ميزانية غير ربحية","index":0,"n_rows":40,"n_cols":13,"rows_kept":40,"merged":[[16,1,16,6],[21,1,21,5]]}
[null,"ميزانية غير ربحية",{"$nulls":3},"السنة المالية",2012]
{"$rows_empty":7}
[null,null,{"$f":"CONCATENATE(\"السنة المالية \",FY-1)","v":"السنة المالية 2011"},{"$f":"CONCATENATE(\"السنة المالية \",FY)","v":"السنة المالية 2012"},{"$f":"CONCATENATE(\"السنة المالية \",FY)","v":"السنة المالية 2012"},{"$f":"CONCATENATE(\"السنة المالية \",FY)","v":"السنة المالية 2012"},{"$f":"CONCATENATE(\"السنة المالية \",FY)","v":"السنة المالية 2012"},{"$nulls":5}," السنة المالية السابقة"]
[null,"العائد","السنة السابقة","المقترح","الفعلي","الفرق","'+/- السنة السابقة",{"$nulls":5}," القيمة المقترحة للسنة المالية"]
[null,"جمع التبرعات والأحداث",{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":180000,"d":"180000.00"},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[المقترح]]","v":-20000},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[السنة السابقة]]","v":{"v":30000,"d":"30000.00"}},{"$nulls":5}," القيمة الفعلية للسنة المالية"]
[null,"المؤسسة",{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"التبرعات",{"v":30000,"d":"30000.00"},{"v":40000,"d":"40000.00"},{"v":20000,"d":"20000.00"},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[المقترح]]","v":-20000},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[السنة السابقة]]","v":-10000},{"$nulls":5},{"$f":"CONCATENATE(M9,\" \",FY-1)","v":" السنة المالية السابقة 2011"}]
[null,"إيرادات الفوائد",{"$nulls":3},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"CONCATENATE(M10,\" \",FY)","v":" القيمة المقترحة للسنة المالية 2012"}]
[null,"عائدات متنوعة",{"$nulls":3},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"RevenueTable[[#This Row],[الفعلي]]-RevenueTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"CONCATENATE(M11,\" \",FY)","v":" القيمة الفعلية للسنة المالية 2012"}]
[null,"الإجماليات",{"$f":"SUBTOTAL(109,RevenueTable[السنة السابقة])","v":{"v":230000,"d":" 230000.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,RevenueTable[المقترح])","v":{"v":290000,"d":" 290000.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,RevenueTable[الفعلي])","v":{"v":250000,"d":" 250000.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,RevenueTable[الفرق])","v":{"v":-40000,"d":" 40000.00- ر.س.‏"}},{"$f":"SUBTOTAL(105,RevenueTable[''+/- السنة السابقة])","v":{"v":-10000,"d":" 10000.00- ر.س.‏"}}]
{"$rows_empty":8}
[null,null,{"$f":"CONCATENATE(\"السنة المالية \",FY-1)","v":"السنة المالية 2011"},{"$f":"CONCATENATE(\"السنة المالية \",FY)","v":"السنة المالية 2012"},{"$f":"CONCATENATE(\"السنة المالية \",FY)","v":"السنة المالية 2012"},{"$f":"CONCATENATE(\"السنة المالية \",FY)","v":"السنة المالية 2012"},{"$f":"CONCATENATE(\"السنة المالية \",FY)","v":"السنة المالية 2012"}]
[null,"المصاريف","السنة السابقة","المقترح","الفعلي","الفرق","'+/- السنة السابقة"]
[null,"الأجور",{"v":15000,"d":"15000.00"},{"v":30000,"d":"30000.00"},{"v":30000,"d":"30000.00"},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":15000,"d":"15000.00"}}]
[null,"الفوائد",{"v":5000,"d":"5000.00"},{"v":7500,"d":"7500.00"},{"v":7800,"d":"7800.00"},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":300,"d":"300.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":2800,"d":"2800.00"}}]
[null,"الإيجار",{"v":6000,"d":"6000.00"},{"v":6000,"d":"6000.00"},{"v":6000,"d":"6000.00"},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"الأدوات المساعدة",{"v":1000,"d":"1000.00"},{"v":1200,"d":"1200.00"},{"v":1150,"d":"1150.00"},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":-50},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":150,"d":"150.00"}}]
[null,"السفر والاجتماعات",{"v":2500,"d":"2500.00"},{"v":2000,"d":"2000.00"},{"v":2800,"d":"2800.00"},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":800,"d":"800.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":300,"d":"300.00"}}]
[null,"الرسوم المهنية",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"التسويق والإعلانات",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"التأمين",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"الهاتف",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"رسوم ويب (موقع ويب ومساحة الاجتماعات، إلخ.)",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"المعدات",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"التجهيزات",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"البريد",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[المقترح]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[الفعلي]]-ExpenseTable[[#This Row],[السنة السابقة]]","v":{"v":0,"d":"0.00"}}]
[null,"الإجماليات",{"$f":"SUBTOTAL(109,ExpenseTable[السنة السابقة])","v":{"v":29500,"d":" 29500.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpenseTable[المقترح])","v":{"v":46700,"d":" 46700.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpenseTable[الفعلي])","v":{"v":47750,"d":" 47750.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpenseTable[الفرق])","v":{"v":1050,"d":" 1050.00 ر.س.‏"}},{"$f":"SUBTOTAL(109,ExpenseTable[''+/- السنة السابقة])","v":{"v":18250,"d":" 18250.00 ر.س.‏"}}]