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

{"sheet":"ميزانية العائلة","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"ميزانية العائلة"]
[null,"السنة:",2013]
[]
[null,"الأموال النقدية المتاحة","يناير","فبراير","مارس","أبريل","مايو","يونيو","يوليو","أغسطس","سبتمبر","أكتوبر","نوفمبر","ديسمبر","الإجمالي من بداية السنة حتى اليوم","الاتجاه"]
[null,"الأموال النقدية الشهرية",{"$f":"tblIncome[[#Totals],[يناير]]-tblExpenses[[#Totals],[يناير]]","v":{"v":1220,"d":"1220.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[فبراير]]-tblExpenses[[#Totals],[فبراير]]","v":{"v":1587,"d":"1587.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[مارس]]-tblExpenses[[#Totals],[مارس]]","v":{"v":1174,"d":"1174.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[أبريل]]-tblExpenses[[#Totals],[أبريل]]","v":{"v":1445,"d":"1445.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[مايو]]-tblExpenses[[#Totals],[مايو]]","v":{"v":1391,"d":"1391.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[يونيو]]-tblExpenses[[#Totals],[يونيو]]","v":{"v":1434,"d":"1434.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[يوليو]]-tblExpenses[[#Totals],[يوليو]]","v":{"v":1085,"d":"1085.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[أغسطس]]-tblExpenses[[#Totals],[أغسطس]]","v":{"v":1181,"d":"1181.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[سبتمبر]]-tblExpenses[[#Totals],[سبتمبر]]","v":{"v":1445,"d":"1445.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[أكتوبر]]-tblExpenses[[#Totals],[أكتوبر]]","v":{"v":1466,"d":"1466.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[نوفمبر]]-tblExpenses[[#Totals],[نوفمبر]]","v":{"v":0,"d":"0.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[ديسمبر]]-tblExpenses[[#Totals],[ديسمبر]]","v":{"v":0,"d":"0.00 ر.س.‏ "}},{"$f":"tblIncome[[#Totals],[الإجمالي من بداية السنة حتى اليوم]]-tblExpenses[[#Totals],[الإجمالي من بداية السنة حتى اليوم]]","v":{"v":13428,"d":"13428.00 ر.س.‏ "}}]
[]
[null,"نوع الدخل","يناير","فبراير","مارس","أبريل","مايو","يونيو","يوليو","أغسطس","سبتمبر","أكتوبر","نوفمبر","ديسمبر","الإجمالي من بداية السنة حتى اليوم","الاتجاه"]
[null,"الدخل 1",{"v":4000,"d":"4000.00 ر.س.‏ "},{"v":4410,"d":"4410.00 ر.س.‏ "},{"v":4019,"d":"4019.00 ر.س.‏ "},{"v":4263,"d":"4263.00 ر.س.‏ "},{"v":4123,"d":"4123.00 ر.س.‏ "},{"v":4308,"d":"4308.00 ر.س.‏ "},{"v":4162,"d":"4162.00 ر.س.‏ "},{"v":4165,"d":"4165.00 ر.س.‏ "},{"v":4248,"d":"4248.00 ر.س.‏ "},{"v":4324,"d":"4324.00 ر.س.‏ "},null,null,{"$f":"SUM(tblIncome[[#This Row],[يناير]:[ديسمبر]])","v":{"v":42022,"d":"42022.00 ر.س.‏ "}}]
[null,"الدخل 2",{"v":275,"d":"275.00 ر.س.‏ "},{"v":296,"d":"296.00 ر.س.‏ "},{"v":251,"d":"251.00 ر.س.‏ "},{"v":269,"d":"269.00 ر.س.‏ "},{"v":252,"d":"252.00 ر.س.‏ "},{"v":252,"d":"252.00 ر.س.‏ "},{"v":262,"d":"262.00 ر.س.‏ "},{"v":258,"d":"258.00 ر.س.‏ "},{"v":296,"d":"296.00 ر.س.‏ "},{"v":270,"d":"270.00 ر.س.‏ "},null,null,{"$f":"SUM(tblIncome[[#This Row],[يناير]:[ديسمبر]])","v":{"v":2681,"d":"2681.00 ر.س.‏ "}}]
[null,"دخل آخر",{"v":500,"d":"500.00 ر.س.‏ "},{"v":507,"d":"507.00 ر.س.‏ "},{"v":551,"d":"551.00 ر.س.‏ "},{"v":556,"d":"556.00 ر.س.‏ "},{"v":588,"d":"588.00 ر.س.‏ "},{"v":534,"d":"534.00 ر.س.‏ "},{"v":533,"d":"533.00 ر.س.‏ "},{"v":585,"d":"585.00 ر.س.‏ "},{"v":560,"d":"560.00 ر.س.‏ "},{"v":520,"d":"520.00 ر.س.‏ "},null,null,{"$f":"SUM(tblIncome[[#This Row],[يناير]:[ديسمبر]])","v":{"v":5434,"d":"5434.00 ر.س.‏ "}}]
[null,"الدخل الإجمالي",{"$f":"SUBTOTAL(109,tblIncome[يناير])","v":{"v":4775,"d":"4775.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[فبراير])","v":{"v":5213,"d":"5213.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[مارس])","v":{"v":4821,"d":"4821.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[أبريل])","v":{"v":5088,"d":"5088.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[مايو])","v":{"v":4963,"d":"4963.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[يونيو])","v":{"v":5094,"d":"5094.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[يوليو])","v":{"v":4957,"d":"4957.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[أغسطس])","v":{"v":5008,"d":"5008.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[سبتمبر])","v":{"v":5104,"d":"5104.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[أكتوبر])","v":{"v":5114,"d":"5114.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[نوفمبر])","v":{"v":0,"d":"0.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[ديسمبر])","v":{"v":0,"d":"0.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblIncome[الإجمالي من بداية السنة حتى اليوم])","v":{"v":50137,"d":"50137.00 ر.س.‏ "}}]
[]
[null,"المصاريف","يناير","فبراير","مارس","أبريل","مايو","يونيو","يوليو","أغسطس","سبتمبر","أكتوبر","نوفمبر","ديسمبر","الإجمالي من بداية السنة حتى اليوم","الاتجاه"]
[null,"السكن",{"v":1500,"d":"1500.00 ر.س.‏ "},{"v":1500,"d":"1500.00 ر.س.‏ "},{"v":1500,"d":"1500.00 ر.س.‏ "},{"v":1500,"d":"1500.00 ر.س.‏ "},{"v":1500,"d":"1500.00 ر.س.‏ "},{"v":1500,"d":"1500.00 ر.س.‏ "},{"v":1500,"d":"1500.00 ر.س.‏ "},{"v":1500,"d":"1500.00 ر.س.‏ "},{"v":1500,"d":"1500.00 ر.س.‏ "},{"v":1500,"d":"1500.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":15000,"d":"15000.00 ر.س.‏ "}}]
[null,"البقالة",{"v":250,"d":"250.00 ر.س.‏ "},{"v":331,"d":"331.00 ر.س.‏ "},{"v":299,"d":"299.00 ر.س.‏ "},{"v":333,"d":"333.00 ر.س.‏ "},{"v":324,"d":"324.00 ر.س.‏ "},{"v":313,"d":"313.00 ر.س.‏ "},{"v":338,"d":"338.00 ر.س.‏ "},{"v":225,"d":"225.00 ر.س.‏ "},{"v":258,"d":"258.00 ر.س.‏ "},{"v":322,"d":"322.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":2993,"d":"2993.00 ر.س.‏ "}}]
[null,"قسط السيارة",{"v":345,"d":"345.00 ر.س.‏ "},{"v":345,"d":"345.00 ر.س.‏ "},{"v":345,"d":"345.00 ر.س.‏ "},{"v":345,"d":"345.00 ر.س.‏ "},{"v":345,"d":"345.00 ر.س.‏ "},{"v":345,"d":"345.00 ر.س.‏ "},{"v":345,"d":"345.00 ر.س.‏ "},{"v":345,"d":"345.00 ر.س.‏ "},{"v":345,"d":"345.00 ر.س.‏ "},{"v":345,"d":"345.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":3450,"d":"3450.00 ر.س.‏ "}}]
[null,"التأمين",{"v":120,"d":"120.00 ر.س.‏ "},{"v":120,"d":"120.00 ر.س.‏ "},{"v":120,"d":"120.00 ر.س.‏ "},{"v":120,"d":"120.00 ر.س.‏ "},{"v":120,"d":"120.00 ر.س.‏ "},{"v":120,"d":"120.00 ر.س.‏ "},{"v":120,"d":"120.00 ر.س.‏ "},{"v":120,"d":"120.00 ر.س.‏ "},{"v":120,"d":"120.00 ر.س.‏ "},{"v":120,"d":"120.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":1200,"d":"1200.00 ر.س.‏ "}}]
[null,"هاتف المنزل",{"v":50,"d":"50.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":500,"d":"500.00 ر.س.‏ "}}]
[null,"الهاتف الخلوي",{"v":72,"d":"72.00 ر.س.‏ "},{"v":70,"d":"70.00 ر.س.‏ "},{"v":80,"d":"80.00 ر.س.‏ "},{"v":70,"d":"70.00 ر.س.‏ "},{"v":75,"d":"75.00 ر.س.‏ "},{"v":80,"d":"80.00 ر.س.‏ "},{"v":90,"d":"90.00 ر.س.‏ "},{"v":73,"d":"73.00 ر.س.‏ "},{"v":75,"d":"75.00 ر.س.‏ "},{"v":70,"d":"70.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":755,"d":"755.00 ر.س.‏ "}}]
[null,"موفر القنوات الفضائية",{"v":60,"d":"60.00 ر.س.‏ "},{"v":63,"d":"63.00 ر.س.‏ "},{"v":65,"d":"65.00 ر.س.‏ "},{"v":60,"d":"60.00 ر.س.‏ "},{"v":65,"d":"65.00 ر.س.‏ "},{"v":60,"d":"60.00 ر.س.‏ "},{"v":63,"d":"63.00 ر.س.‏ "},{"v":60,"d":"60.00 ر.س.‏ "},{"v":63,"d":"63.00 ر.س.‏ "},{"v":60,"d":"60.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":619,"d":"619.00 ر.س.‏ "}}]
[null,"الإنترنت",{"v":45,"d":"45.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":450,"d":"450.00 ر.س.‏ "}}]
[null,"الكهرباء",{"v":155,"d":"155.00 ر.س.‏ "},{"v":155,"d":"155.00 ر.س.‏ "},{"v":158,"d":"158.00 ر.س.‏ "},{"v":160,"d":"160.00 ر.س.‏ "},{"v":165,"d":"165.00 ر.س.‏ "},{"v":200,"d":"200.00 ر.س.‏ "},{"v":340,"d":"340.00 ر.س.‏ "},{"v":350,"d":"350.00 ر.س.‏ "},{"v":240,"d":"240.00 ر.س.‏ "},{"v":180,"d":"180.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":2103,"d":"2103.00 ر.س.‏ "}}]
[null,"المياه",{"v":35,"d":"35.00 ر.س.‏ "},{"v":35,"d":"35.00 ر.س.‏ "},{"v":37,"d":"37.00 ر.س.‏ "},{"v":39,"d":"39.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":42,"d":"42.00 ر.س.‏ "},{"v":42,"d":"42.00 ر.س.‏ "},{"v":36,"d":"36.00 ر.س.‏ "},{"v":38,"d":"38.00 ر.س.‏ "},{"v":40,"d":"40.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":389,"d":"389.00 ر.س.‏ "}}]
[null,"الغاز",{"v":50,"d":"50.00 ر.س.‏ "},{"v":45,"d":"45.00 ر.س.‏ "},{"v":40,"d":"40.00 ر.س.‏ "},{"v":40,"d":"40.00 ر.س.‏ "},{"v":42,"d":"42.00 ر.س.‏ "},{"v":50,"d":"50.00 ر.س.‏ "},{"v":55,"d":"55.00 ر.س.‏ "},{"v":40,"d":"40.00 ر.س.‏ "},{"v":43,"d":"43.00 ر.س.‏ "},{"v":30,"d":"30.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":435,"d":"435.00 ر.س.‏ "}}]
[null,"التسلية",{"v":123,"d":"123.00 ر.س.‏ "},{"v":92,"d":"92.00 ر.س.‏ "},{"v":58,"d":"58.00 ر.س.‏ "},{"v":131,"d":"131.00 ر.س.‏ "},{"v":46,"d":"46.00 ر.س.‏ "},{"v":105,"d":"105.00 ر.س.‏ "},{"v":84,"d":"84.00 ر.س.‏ "},{"v":108,"d":"108.00 ر.س.‏ "},{"v":132,"d":"132.00 ر.س.‏ "},{"v":136,"d":"136.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":1015,"d":"1015.00 ر.س.‏ "}}]
[null,"الرسوم الدراسية",{"v":550,"d":"550.00 ر.س.‏ "},{"v":550,"d":"550.00 ر.س.‏ "},{"v":550,"d":"550.00 ر.س.‏ "},{"v":550,"d":"550.00 ر.س.‏ "},{"v":550,"d":"550.00 ر.س.‏ "},{"v":550,"d":"550.00 ر.س.‏ "},{"v":550,"d":"550.00 ر.س.‏ "},{"v":550,"d":"550.00 ر.س.‏ "},{"v":550,"d":"550.00 ر.س.‏ "},{"v":550,"d":"550.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":5500,"d":"5500.00 ر.س.‏ "}}]
[null,"المدخرات",{"v":200,"d":"200.00 ر.س.‏ "},{"v":225,"d":"225.00 ر.س.‏ "},{"v":300,"d":"300.00 ر.س.‏ "},{"v":200,"d":"200.00 ر.س.‏ "},{"v":200,"d":"200.00 ر.س.‏ "},{"v":200,"d":"200.00 ر.س.‏ "},{"v":250,"d":"250.00 ر.س.‏ "},{"v":325,"d":"325.00 ر.س.‏ "},{"v":200,"d":"200.00 ر.س.‏ "},{"v":200,"d":"200.00 ر.س.‏ "},null,null,{"$f":"SUM(tblExpenses[[#This Row],[يناير]:[ديسمبر]])","v":{"v":2300,"d":"2300.00 ر.س.‏ "}}]
[null,"إجمالي المصاريف",{"$f":"SUBTOTAL(109,tblExpenses[يناير])","v":{"v":3555,"d":"3555.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[فبراير])","v":{"v":3626,"d":"3626.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[مارس])","v":{"v":3647,"d":"3647.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[أبريل])","v":{"v":3643,"d":"3643.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[مايو])","v":{"v":3572,"d":"3572.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[يونيو])","v":{"v":3660,"d":"3660.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[يوليو])","v":{"v":3872,"d":"3872.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[أغسطس])","v":{"v":3827,"d":"3827.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[سبتمبر])","v":{"v":3659,"d":"3659.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[أكتوبر])","v":{"v":3648,"d":"3648.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[نوفمبر])","v":{"v":0,"d":"0.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[ديسمبر])","v":{"v":0,"d":"0.00 ر.س.‏ "}},{"$f":"SUBTOTAL(109,tblExpenses[الإجمالي من بداية السنة حتى اليوم])","v":{"v":36709,"d":"36709.00 ر.س.‏ "}}]