{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["ملخص الموازنة","الدخل الشهري","المصروفات الشهرية","مصروفات الفصل الدراسي"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"ملخص الموازنة","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,1,0,4],[1,1,1,2],[1,4,9,4],[3,1,3,2]]}
[null,"ميزانية الكلية"]
[null,"النسبة المئوية للدخل الذي تم إنفاقه",null,null,"يوجد مخطط عمودي متفاوت المسافات يقارن الدخل الشهري والمصروفات في هذه الخلية."]
[null,{"$f":"NetMonthlyExpenses/NetMonthlyIncome","v":{"v":0.6436363636363637,"d":"64%"}}]
[null,{"$f":"NetMonthlyExpenses","v":1770}]
[null,"صافي الدخل الشهري"]
[null,{"$f":"Total_MonthlyIncome","v":{"v":2750,"d":"ر.س.‏ 2,750"}}]
[null,"صافي المصروفات الشهرية"]
[null,{"$f":"Total_MonthlyExpenses+Total_SemesterExpenses","v":{"v":1770,"d":"ر.س.‏ 1,770"}}]
[null,"الموازنة"]
[null,{"$f":"NetMonthlyIncome-NetMonthlyExpenses","v":{"v":980,"d":"ر.س.‏ 980"}}]

{"sheet":"الدخل الشهري","index":1,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[0,1,0,4]]}
[null,{"$f":"Workbook_Title","v":"ميزانية الكلية"}]
[null,"الدخل الشهري"]
[null,"العنصر","القيمة"]
[null,"الدخل الثابت",{"v":1500,"d":"ر.س.‏ 1,500"}]
[null,"المساعدة المالية",{"v":500,"d":"ر.س.‏ 500"}]
[null,"القروض",{"v":500,"d":"ر.س.‏ 500"}]
[null,"مصادر الدخل الأخرى",{"v":250,"d":"ر.س.‏ 250"}]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,MonthlyIncome[القيمة])","v":{"v":2750,"d":"ر.س.‏ 2,750.00"}}]

{"sheet":"المصروفات الشهرية","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,4]]}
[null,{"$f":"Workbook_Title","v":"ميزانية الكلية"}]
[null,"المصروفات الشهرية"]
[null,"العنصر","القيمة"]
[null,"الإيجار",{"v":20,"d":"ر.س.‏ 20"}]
[null,"المرافق",{"v":50,"d":"ر.س.‏ 50"}]
[null,"الهاتف الجوال",{"v":75,"d":"ر.س.‏ 75"}]
[null,"البقالة",{"v":250,"d":"ر.س.‏ 250"}]
[null,"مصروفات السيارة",{"v":50,"d":"ر.س.‏ 50"}]
[null,"قروض الطلاب",{"v":500,"d":"ر.س.‏ 500"}]
[null,"بطاقات الائتمان",{"v":275,"d":"ر.س.‏ 275"}]
[null,"التأمين",{"v":125,"d":"ر.س.‏ 125"}]
[null,"قصّ الشعر",{"v":50,"d":"ر.س.‏ 50"}]
[null,"الترفيه",{"v":0,"d":"ر.س.‏ 0"}]
[null,"مصروفات متنوعة",{"v":0,"d":"ر.س.‏ 0"}]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,MonthlyExpenses[القيمة])","v":{"v":1395,"d":"ر.س.‏ 1,395.00"}}]

{"sheet":"مصروفات الفصل الدراسي","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,5],[10,1,10,2]]}
[null,{"$f":"Workbook_Title","v":"ميزانية الكلية"}]
[null,"مصروفات الفصل الدراسي *"]
[null,"العنصر","القيمة","كل شهر"]
[null,"الرسوم الدراسية",{"v":750,"d":"ر.س.‏ 750"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[القيمة]]/4, \"\")","v":{"v":187.5,"d":"ر.س.‏ 188"}}]
[null,"رسوم استخدام المختبر",{"v":250,"d":"ر.س.‏ 250"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[القيمة]]/4, \"\")","v":{"v":62.5,"d":"ر.س.‏ 63"}}]
[null,"الكتب",{"v":500,"d":"ر.س.‏ 500"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[القيمة]]/4, \"\")","v":{"v":125,"d":"ر.س.‏ 125"}}]
[null,"الودائع",{"v":0,"d":"ر.س.‏ 0"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[القيمة]]/4, \"\")","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"وسائل النقل",{"v":0,"d":"ر.س.‏ 0"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[القيمة]]/4, \"\")","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"رسوم أخرى",{"v":0,"d":"ر.س.‏ 0"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[القيمة]]/4, \"\")","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,SemesterExpenses[القيمة])","v":{"v":1500,"d":"ر.س.‏ 1,500.00"}},{"$f":"SUBTOTAL(109,SemesterExpenses[كل شهر])","v":{"v":375,"d":"ر.س.‏ 375.00"}}]
[null,"* استناداً إلى فصل دراسي مدته 4 أشهر"]