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

{"sheet":"الميزانية الشهرية الشخصية","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"الميزانية الشهرية الشخصية"]
[]
[]
[]
[null,"الدخل الشهري المتوقع","دخل 1",null,{"v":4300,"d":"4,300ر.س"},null,"الرصيد المتوقع   (الدخل المتوقع مطروحًا منه المصروفات)",null,null,{"$f":"E8-J61","v":{"v":3405,"d":"3,405ر.س"}}]
[null,null,"دخل إضافي",null,{"v":300,"d":"300ر.س"}]
[null,null,"إجمالي الدخل الشهري",null,{"$f":"SUM(E6:E7)","v":{"v":4600,"d":"4,600ر.س"}},null,"الرصيد الفعلي   (الدخل الفعلي مطروحًا منه المصروفات)",null,null,{"$f":"E12-J63","v":{"v":3064,"d":"3,064ر.س"}}]
[]
[null,"الدخل الشهري الفعلي","دخل 1",null,{"v":4000,"d":"4,000ر.س"},null,"الفارق   (الدخل الفعلي مطروحًا منه الدخل المتوقع)",null,null,{"$f":"J8-J6","v":{"v":-341,"d":"(341ر.س)"}}]
[null,null,"دخل إضافي",null,{"v":300,"d":"300ر.س"}]
[null,null,"إجمالي الدخل الشهري",null,{"$f":"SUM(E10:E11)","v":{"v":4300,"d":"4,300ر.س"}}]
[]
[null,"السكن","التكلفة المتوقعة","التكلفة الفعلية","الفارق",null,"الترفيه","التكلفة المتوقعة","التكلفة الفعلية","الفارق"]
[null,"الرهن العقاري أو الإيجار",{"v":1000,"d":"1,000ر.س"},{"v":1000,"d":"1,000ر.س"},{"$f":"C15-D15","v":{"v":0,"d":"0ر.س"}},null,"فيديو/DVD",null,null,{"$f":"H15-I15","v":{"v":0,"d":"0ر.س"}}]
[null,"الهاتف",{"v":54,"d":"54ر.س"},{"v":100,"d":"100ر.س"},{"v":-46,"d":"(46ر.س)"},null,"أقراص مضغوطة",null,null,{"v":0,"d":"0ر.س"}]
[null,"الكهرباء",{"v":44,"d":"44ر.س"},{"v":56,"d":"56ر.س"},{"v":-12,"d":"(12ر.س)"},null,"الأفلام",null,null,{"v":0,"d":"0ر.س"}]
[null,"الغاز",{"v":22,"d":"22ر.س"},{"v":28,"d":"28ر.س"},{"v":-6,"d":"(6ر.س)"},null,"الحفلات الموسيقية",null,null,{"v":0,"d":"0ر.س"}]
[null,"المياه والبالوعات",{"v":8,"d":"8ر.س"},{"v":8,"d":"8ر.س"},{"v":0,"d":"0ر.س"},null,"الأحداث الرياضية",null,null,{"v":0,"d":"0ر.س"}]
[null,"الكبلات",{"v":34,"d":"34ر.س"},{"v":34,"d":"34ر.س"},{"v":0,"d":"0ر.س"},null,"التنزه",null,null,{"v":0,"d":"0ر.س"}]
[null,"التخلص من النفايات",{"v":10,"d":"10ر.س"},{"v":10,"d":"10ر.س"},{"v":0,"d":"0ر.س"},null,"أخرى",null,null,{"v":0,"d":"0ر.س"}]
[null,"الصيانة أو الإصلاحات",{"v":23,"d":"23ر.س"},{"v":0,"d":"0ر.س"},{"v":23,"d":"23ر.س"},null,"أخرى",null,null,{"v":0,"d":"0ر.س"}]
[null,"الموارد",{"v":0,"d":"0ر.س"},{"v":0,"d":"0ر.س"},{"v":0,"d":"0ر.س"},null,"أخرى",null,null,{"v":0,"d":"0ر.س"}]
[null,"أخرى",{"v":0,"d":"0ر.س"},{"v":0,"d":"0ر.س"},{"v":0,"d":"0ر.س"},null,"الإجماليات الفرعية",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"0ر.س"}},{"v":0,"d":"0ر.س"}]
[null,"الإجماليات الفرعية",{"$f":"SUM(C15:C24)","v":{"v":1195,"d":"1,195ر.س"}},{"$f":"SUM(D15:D24)","v":{"v":1236,"d":"1,236ر.س"}},{"$f":"SUM(E15:E24)","v":{"v":-41,"d":"(41ر.س)"}}]
[{"$nulls":6},"القروض","التكلفة المتوقعة","التكلفة الفعلية","الفارق"]
[null,"النقل","التكلفة المتوقعة","التكلفة الفعلية","الفارق",null,"مصاريف شخصية",null,null,{"$f":"H27-I27","v":{"v":0,"d":"0ر.س"}}]
[null,"قسط السيارة",null,null,{"$f":"C28-D28","v":{"v":0,"d":"0ر.س"}},null,"الطالب",null,null,{"v":0,"d":"0ر.س"}]
[null,"أجرة الحافلة/السيارة الأجرة",null,null,{"v":0,"d":"0ر.س"},null,"بطاقة الائتمان",null,null,{"v":0,"d":"0ر.س"}]
[null,"التأمين",null,null,{"v":0,"d":"0ر.س"},null,"بطاقة الائتمان",null,null,{"v":0,"d":"0ر.س"}]
[null,"الترخيص",null,null,{"v":0,"d":"0ر.س"},null,"بطاقة الائتمان",null,null,{"v":0,"d":"0ر.س"}]
[null,"الوقود",null,null,{"v":0,"d":"0ر.س"},null,"أخرى",null,null,{"v":0,"d":"0ر.س"}]
[null,"الصيانة",null,null,{"v":0,"d":"0ر.س"},null,"الإجماليات الفرعية",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"0ر.س"}}]
[null,"أخرى",null,null,{"v":0,"d":"0ر.س"}]
[null,"الإجماليات الفرعية",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"0ر.س"}},null,"الضرائب","التكلفة المتوقعة","التكلفة الفعلية","الفارق"]
[{"$nulls":6},"العامة",null,null,{"$f":"H36-I36","v":{"v":0,"d":"0ر.س"}}]
[null,"تأمين","التكلفة المتوقعة","التكلفة الفعلية","الفارق",null,"المنطقة",null,null,{"$f":"H37-I37","v":{"v":0,"d":"0ر.س"}}]
[null,"على المنزل",null,null,{"$f":"C38-D38","v":{"v":0,"d":"0ر.س"}},null,"المبيعات",null,null,{"$f":"H38-I38","v":{"v":0,"d":"0ر.س"}}]
[null,"على الصحة",null,null,{"$f":"C39-D39","v":{"v":0,"d":"0ر.س"}},null,"أخرى",null,null,{"$f":"H39-I39","v":{"v":0,"d":"0ر.س"}}]
[null,"على الحياة",null,null,{"$f":"C40-D40","v":{"v":0,"d":"0ر.س"}},null,"الإجماليات الفرعية",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"0ر.س"}}]
[null,"أخرى",null,null,{"$f":"C41-D41","v":{"v":0,"d":"0ر.س"}}]
[null,"الإجماليات الفرعية",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"0ر.س"}},null,"المدخرات أو الاستثمارات","التكلفة المتوقعة","التكلفة الفعلية","الفارق"]
[{"$nulls":6},"حساب التقاعد",null,null,{"$f":"H43-I43","v":{"v":0,"d":"0ر.س"}}]
[null,"الطعام","التكلفة المتوقعة","التكلفة الفعلية","الفارق",null,"الحساب الاستثماري",null,null,{"$f":"H44-I44","v":{"v":0,"d":"0ر.س"}}]
[null,"البقالة",null,null,{"$f":"C45-D45","v":{"v":0,"d":"0ر.س"}},null,"أخرى",null,null,{"$f":"H45-I45","v":{"v":0,"d":"0ر.س"}}]
[null,"تناول العشاء بالخارج",null,null,{"$f":"C46-D46","v":{"v":0,"d":"0ر.س"}},null,"الإجماليات الفرعية",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"0ر.س"}}]
[null,"أخرى",null,null,{"$f":"C47-D47","v":{"v":0,"d":"0ر.س"}}]
[null,"الإجماليات الفرعية",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"0ر.س"}},null,"الهدايا والتبرعات","التكلفة المتوقعة","التكلفة الفعلية","الفارق"]
[{"$nulls":6},"قيمة التبرع 1",null,null,{"$f":"H49-I49","v":{"v":0,"d":"0ر.س"}}]
[null,"الحيوانات الأليفة","التكلفة المتوقعة","التكلفة الفعلية","الفارق",null,"قيمة التبرع 2",null,null,{"$f":"H50-I50","v":{"v":0,"d":"0ر.س"}}]
[null,"الطعام",null,null,{"$f":"C51-D51","v":{"v":0,"d":"0ر.س"}},null,"قيمة التبرع 3",null,null,{"$f":"H51-I51","v":{"v":0,"d":"0ر.س"}}]
[null,"الرعاية الطبية",null,null,{"$f":"C52-D52","v":{"v":0,"d":"0ر.س"}},null,"الإجماليات الفرعية",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"0ر.س"}}]
[null,"مصاريف الزواج",null,null,{"$f":"C53-D53","v":{"v":0,"d":"0ر.س"}}]
[null,"لعب الأطفال",null,null,{"$f":"C54-D54","v":{"v":0,"d":"0ر.س"}},null,"الخدمات القانونية","التكلفة المتوقعة","التكلفة الفعلية","الفارق"]
[null,"أخرى",null,null,{"$f":"C55-D55","v":{"v":0,"d":"0ر.س"}},null,"المحامي",null,null,{"$f":"H55-I55","v":{"v":0,"d":"0ر.س"}}]
[null,"الإجماليات الفرعية",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"0ر.س"}},null,"نفقة الزوجة",null,null,{"$f":"H56-I56","v":{"v":0,"d":"0ر.س"}}]
[{"$nulls":6},"أتعاب الحجز القانوني أو الحكم",null,null,{"$f":"H57-I57","v":{"v":0,"d":"0ر.س"}}]
[null,"الرعاية الشخصية","التكلفة المتوقعة","التكلفة الفعلية","الفارق",null,"أخرى",null,null,{"$f":"H58-I58","v":{"v":0,"d":"0ر.س"}}]
[null,"الرعاية الطبية",null,null,{"$f":"C59-D59","v":{"v":0,"d":"ر.س0"}},null,"الإجماليات الفرعية",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"0ر.س"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"0ر.س"}}]
[null,"الشعر/الأظافر",null,null,{"v":0,"d":"ر.س0"}]
[null,"الكسوة",null,null,{"v":0,"d":"ر.س0"},null,"إجمالي التكلفة المتوقعة",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195,"d":"1,195ر.س"}}]
[null,"تنظيف الملابس بالبخار",null,null,{"v":0,"d":"ر.س0"}]
[null,"النادي الصحي",null,null,{"v":0,"d":"ر.س0"},null,"إجمالي التكلفة الفعلية",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236,"d":"1,236ر.س"}}]
[null,"مستحقات أو أتعاب التنظيم",null,null,{"v":0,"d":"ر.س0"}]
[null,"أخرى",null,null,{"v":0,"d":"ر.س0"},null,"إجمالي الفارق",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41,"d":"(41ر.س)"}}]
[null,"الإجماليات الفرعية",{"$f":"SUM(C59:C65)","v":0},{"$f":"SUM(D59:D65)","v":0},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"ر.س0"}}]