{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["المصاريف","الدخل","ملخص الربح - الخسارة"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"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":"المصاريف","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["ميزانية الحدث لـ [اسم الحدث]"]
["المصاريف"]
[null,null,null,null,null,"المقدر","الفعلي"]
["إجمالي المصاريف",null,null,null,null,700,300]
[]
[null,"المقدر","الفعلي",null,null,"المقدر","الفعلي"]
["موقع",null,null,null,"المأكولات والمشروبات"]
["رسوم الغرفة والقاعة",500,null,null,"الطعام"]
["العاملون في الموقع",null,null,null,"المشروبات"]
["المعدات",null,null,null,"البياضات"]
["الطاولات والكراسي",null,null,null,"العاملون والإكراميات"]
["الإجماليات",500,0,null,"الإجماليات",0,0]
[]
["الزخارف الداخلية",null,null,null,"البرنامج"]
["الزهور",200,300,null,"المؤدون"]
["الشموع",null,null,null,"المتحدثون"]
["الإضاءة",null,null,null,"السفر"]
["البالونات",null,null,null,"الفندق"]
["التجهيزات الورقية",null,null,null,"أخرى"]
["إجماليات",200,300,null,"إجماليات",0,0]
[]
["الدعاية",null,null,null,"الجوائز"]
["الأعمال الفنية",null,null,null,"شرائط/دبابيس الزينة/تذكارات"]
["نسخة فوتوغرافية/طباعة",null,null,null,"الهدايا"]
["أجرة البريد",null,null,null,"الإجماليات",0,0]
["الإجماليات",0,0]
[]
["منوعات"]
["الهاتف"]
["وسائل المواصلات"]
["تجهيزات القرطاسية"]
["خدمات الفاكس"]
["الإجماليات",0,0]

{"sheet":"الدخل","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["ميزانية الحدث لـ [اسم الحدث]"]
["الدخل"]
[null,null,null,null,null,"المقدر","الفعلي"]
["إجمالي الدخل",null,null,null,null,1936,1831]
[]
["رسوم الدخول"]
["المقدر","الفعلي",null,null,null,"المقدر","الفعلي"]
[300,278,"السعر للبالغين",5,null,1500,1390]
[197,195,"السعر للأطفال",2,null,394,390]
[42,51,"سعر عنصر آخر",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["الإعلانات في البرنامج"]
[null,null,"سعر الأغلفة",null,null,0,0]
[null,null,"سعر منتصف الصفحة",null,null,0,0]
[null,null,"سعر ربع الصفحة",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["العارضون/البائعون"]
[null,null,"سعر قاعة العرض الكبيرة",null,null,0,0]
[null,null,"سعر قاعة العرض المتوسطة",null,null,0,0]
[null,null,"سعر قاعة العرض الصغيرة",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["مبيعات العناصر"]
[null,null,"سعر العنصر",null,null,0,0]
[null,null,"سعر العنصر",null,null,0,0]
[null,null,"سعر العنصر",null,null,0,0]
[null,null,"سعر العنصر",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"ملخص الربح - الخسارة","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["ميزانية الحدث لـ [اسم الحدث]"]
["ملخص الربح - الخسارة"]
[]
[]
[null,"المقدر","الفعلي"]
["إجمالي الدخل",1936,1831]
["إجمالي المصروفات",700,300]
[]
["إجمالي الربح (أو الخسارة)",1236,1531]