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

{"sheet":"ميزانية الأسرة الشهرية","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["ميزانية الأسرة الشهرية"]
[]
[null,"إجمالي التكلفة المتوقعة","إجمالي التكلفة الفعلية","إجمالي الفرق",null,"الدخل الشهري المتوقع"]
[null,{"v":1195,"d":"$1,195"},{"v":1236,"d":"$1,236"},{"v":-41,"d":"($41)"},null,"الدخل 1",{"v":4000,"d":"$4,000"}]
[{"$nulls":5},"الدخل 2",{"v":1300,"d":"$1,300"}]
[null,"التكلفة المتوقعة","التكلفة الفعلية","الفرق",null,"الدخل الإضافي",{"v":300,"d":"$300"}]
["السكن",{"$nulls":4},"إجمالي الدخل الشهري",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"$5,600"}}]
["القسط أو الإيجار",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"$f":"B8-C8","v":{"v":0,"d":"$0"}}]
["القسط أو الإيجار الثاني",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"الدخل الشهري الفعلي"]
["الهاتف",{"v":54,"d":"$54"},{"v":100,"d":"$100"},{"v":-46,"d":"($46)"},null,"الدخل 1",{"v":4000,"d":"$4,000"}]
["الكهرباء",{"v":44,"d":"$44"},{"v":56,"d":"$56"},{"v":-12,"d":"($12)"},null,"الدخل 2",{"v":1300,"d":"$1,300"}]
["الغاز",{"v":22,"d":"$22"},{"v":28,"d":"$28"},{"v":-6,"d":"($6)"},null,"الدخل الإضافي",{"v":300,"d":"$300"}]
["الماء",{"v":8,"d":"$8"},{"v":8,"d":"$8"},{"v":0,"d":"$0"},null,"إجمال الدخل الشهري",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"$5,600"}}]
["القنوات الفضائية",{"v":34,"d":"$34"},{"v":34,"d":"$34"},{"v":0,"d":"$0"}]
["النظافة",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":0,"d":"$0"},null,"الرصيد المتوقع\n(طرح النفقات من الدخل المتوقع)",{"$f":"G7-B4","v":{"v":4405,"d":"$4,405"}}]
["الصيانة والإصلاحات",{"v":23,"d":"$23"},{"v":0,"d":"$0"},{"v":23,"d":"$23"}]
["التجهيزات",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"الرصيد الفعلي\n(طرح النفقات من الدخل الفعلي)",{"$f":"G13-C4","v":{"v":4364,"d":"$4,364"}}]
["غير ذلك",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["الإجماليات الفرعية",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"$1,195"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"$1,236"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"($41)"}},null,"الفرق (طرح النفقات المتوقعة من النفقات الفعلية)",{"$f":"G17-G15","v":{"v":-41,"d":"($41)"}}]
["المواصلات"]
["نفقات السيارة 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"$0"}}]
["نفقات السيارة 2",null,null,{"v":0,"d":"$0"}]
["أجرة التاكسي/الأتوبيس",null,null,{"v":0,"d":"$0"}]
["التأمين",null,null,{"v":0,"d":"$0"}]
["الترخيص",null,null,{"v":0,"d":"$0"}]
["الوقود",null,null,{"v":0,"d":"$0"},null,null,"التكلفة المتوقعة","التكلفة الفعلية","الفرق"]
["الصيانة",null,null,{"v":0,"d":"$0"}]
["غير ذلك",null,null,{"v":0,"d":"$0"},null,"الترفيه"]
["الإجماليات الفرعية",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"$0"}},null,"الفيديو/أقراص الفيديو المضغوط DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"$0"}}]
["التأمين",{"$nulls":4},"الأقراص المضغوطة",null,null,{"v":0,"d":"$0"}]
["على المنزل",null,null,{"$f":"B31-C31","v":{"v":0,"d":"$0"}},null,"السينما",null,null,{"v":0,"d":"$0"}]
["على الصحة",null,null,{"$f":"B32-C32","v":{"v":0,"d":"$0"}},null,"الحفلات الموسيقية",null,null,{"v":0,"d":"$0"}]
["على الحياة",null,null,{"$f":"B33-C33","v":{"v":0,"d":"$0"}},null,"المسابقات الرياضية",null,null,{"v":0,"d":"$0"}]
["غير ذلك",null,null,{"$f":"B34-C34","v":{"v":0,"d":"$0"}},null,"المسرح",null,null,{"v":0,"d":"$0"}]
["الإجماليات الفرعية",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"$0"}},null,"غير ذلك",null,null,{"v":0,"d":"$0"}]
["الطعام",{"$nulls":4},"الإجماليات الفرعية",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"$0"}}]
["البقالة",null,null,{"$f":"B37-C37","v":{"v":0,"d":"$0"}},null,"القروض"]
["تناول الطعام خارج المنزل",null,null,{"$f":"B38-C38","v":{"v":0,"d":"$0"}},null,"الشخصية",null,null,{"$f":"G38-H38","v":{"v":0,"d":"$0"}}]
["غير ذلك",null,null,{"$f":"B39-C39","v":{"v":0,"d":"$0"}},null,"الدراسية",null,null,{"v":0,"d":"$0"}]
["الإجماليات الفرعية",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"$0"}},null,"بطاقة الائتمان",null,null,{"v":0,"d":"$0"}]
["الأطفال",{"$nulls":4},"بطاقة الائتمان",null,null,{"v":0,"d":"$0"}]
["العلاج",null,null,{"$f":"B42-C42","v":{"v":0,"d":"$0"}},null,"بطاقة الائتمان",null,null,{"v":0,"d":"$0"}]
["الملابس",null,null,{"v":0,"d":"$0"},null,"غير ذلك",null,null,{"v":0,"d":"$0"}]
["نفقات الدراسة",null,null,{"v":0,"d":"$0"},null,"الإجماليات الفرعية",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"$0"}}]
["مستلزمات الدراسة",null,null,{"v":0,"d":"$0"},null,"الضرائب"]
["مصاريف المدرسة",null,null,{"v":0,"d":"$0"},null,"العامة",null,null,{"$f":"G46-H46","v":{"v":0,"d":"$0"}}]
["المصروف الشخصي للطفل",null,null,{"v":0,"d":"$0"},null,"الدخل",null,null,{"$f":"G47-H47","v":{"v":0,"d":"$0"}}]
["العناية بالطفل",null,null,{"v":0,"d":"$0"},null,"المبيعات",null,null,{"$f":"G48-H48","v":{"v":0,"d":"$0"}}]
["الألعاب",null,null,{"v":0,"d":"$0"},null,"غير ذلك",null,null,{"$f":"G49-H49","v":{"v":0,"d":"$0"}}]
["غير ذلك",null,null,{"v":0,"d":"$0"},null,"الإجماليات الفرعية",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"$0"}}]
["الإجماليات الفرعية",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"$0"}},null,"المدخرات أو الاستثمارات"]
["الحيوانات الأليفة",{"$nulls":4},"المعاش",null,null,{"$f":"G52-H52","v":{"v":0,"d":"$0"}}]
["الطعام",null,null,{"$f":"B53-C53","v":{"v":0,"d":"$0"}},null,"حساب الاستثمار",null,null,{"$f":"G53-H53","v":{"v":0,"d":"$0"}}]
["العلاج",null,null,{"$f":"B54-C54","v":{"v":0,"d":"$0"}},null,"الكلية",null,null,{"$f":"G54-H54","v":{"v":0,"d":"$0"}}]
["العناية بالحيونات الأليفة",null,null,{"$f":"B55-C55","v":{"v":0,"d":"$0"}},null,"غير ذلك",null,null,{"$f":"G55-H55","v":{"v":0,"d":"$0"}}]
["الألعاب",null,null,{"$f":"B56-C56","v":{"v":0,"d":"$0"}},null,"الإجماليات الفرعية",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"$0"}}]
["غير ذلك",null,null,{"$f":"B57-C57","v":{"v":0,"d":"$0"}},null,"الهدايا والتبرعات"]
["الإجماليات الفرعية",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"$0"}},null,"التبرع 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"$0"}}]
["العناية الشخصية",{"$nulls":4},"التبرع 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"$0"}}]
["العلاج",null,null,{"$f":"B60-C60","v":{"v":0,"d":"$0"}},null,"التبرع 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"$0"}}]
["الشعر/الأظافر",null,null,{"v":0,"d":"$0"},null,"الإجماليات الفرعية",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"$0"}}]
["الملابس",null,null,{"v":0,"d":"$0"},null,"المصاريف القانونية"]
["التنظيف الجاف",null,null,{"v":0,"d":"$0"},null,"المحامي",null,null,{"$f":"G63-H63","v":{"v":0,"d":"$0"}}]
["النادي الصحي",null,null,{"v":0,"d":"$0"},null,"نفقة الزوجة المطلقة",null,null,{"$f":"G64-H64","v":{"v":0,"d":"$0"}}]
["الاشتراك في النادي الصحي",null,null,{"v":0,"d":"$0"},null,"قيم الرهن أو الدين",null,null,{"$f":"G65-H65","v":{"v":0,"d":"$0"}}]
["غير ذلك",null,null,{"v":0,"d":"$0"},null,"غير ذلك",null,null,{"$f":"G66-H66","v":{"v":0,"d":"$0"}}]
["الإجماليات الفرعية",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"$0"}},null,"الإجماليات الفرعية",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"$0"}}]