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

{"sheet":"الميزانية الشخصية","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["الميزانية الشخصية"]
[]
[null,"يناير","فبراير","مارس","أبريل","مايو","يونيو","يوليو","أغسطس","سبتمبر","أكتوبر","نوفمبر","ديسمبر","سنة"]
["إجمالي المصروفات",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"ر.س 0"}},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"ر.س 0"}}]
["عجز/فائض نقدي",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"ر.س 0"}},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"v":0,"d":"ر.س 0"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"ر.س 0"}}]
["الدخل"]
["الأجور"]
["الفائدة/الأرباح"]
["متنوع"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["المصروفات"]
["المنزل"]
["الرهن/الإيجار"]
["المرافق"]
["هاتف المنزل"]
["هاتف جوال"]
["الإصلاحات المنزلية"]
["تحسين المنزل"]
["أنظمة أمان منزلية"]
["لوازم الحدائق"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["الحياة اليومية"]
["البقالة "]
["رعاية الأطفال"]
["التنظيف الجاف"]
["تناول الطعام خارج المنزل"]
["خدمة تنظيف المنازل"]
["مربي الكلاب"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["النقل"]
["الغاز/الوقود"]
["التأمين"]
["الإصلاحات"]
["خدمات غسيل السيارات/قطع الغيار"]
["انتظار السيارات"]
["وسائل النقل العامة"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["التسلية"]
["كابل التليفزيون"]
["إيجار الفيديو/DVD"]
["الأفلام/المسرحيات"]
["الحفلات الموسيقية/النوادي"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["الصحة"]
["رسوم النادي الصحي"]
["التأمين"]
["الوصفات الطبية"]
["الأدوية التي يمكن بيعها قانونيًا دون وصفة طبية"]
["الدفع المشترك/الفعلي نقدًا"]
["الأطباء البيطريون/أدوية الحيوانات الأليفة"]
["التأمين على الحياة"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["العطلات"]
["أجرة الطيران"]
["وسائل الراحة"]
["الغذاء"]
["التذكارات"]
["إقامة الحيوانات الأليفة"]
["سيارة للإيجار"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["الترفيه"]
["رسوم الجمانزيوم"]
["الأجهزة الرياضية"]
["رسوم الفريق"]
["لعب/ملابس الأطفال"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["رسوم/اشتراكات"]
["المجلات"]
["الجرائد"]
["اتصال الإنترنت"]
["الراديو الحكومي"]
["التليفزيون الحكومي"]
["المؤسسات الدينية"]
["المؤسسات الخيرية"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["شخصية"]
["الملابس"]
["الهدايا"]
["صالون الحلاقة/الحلاق"]
["كتب"]
["موسيقى (أقراص مضغوطة، إلخ.)"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["التزامات مالية"]
["المدخرات طويلة الأجل"]
["التقاعد (خطة التقاعد، حساب التقاعد لأحمد)"]
["مدفوعات بطاقة الائتمان"]
["ضريبة الدخل (إضافية)"]
["التزامات أخرى"]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]
["مدفوعات متنوعة"]
["أخرى",{"$nulls":12},{"$f":"SUM(جدول12[[عمود2]:[عمود13]])","v":{"v":0,"d":"ر.س 0"}}]
["إجمالي",{"$f":"SUBTOTAL(109,[عمود2])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود3])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود4])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود5])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود6])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود7])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود8])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود9])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود10])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود11])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود12])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود13])","v":{"v":0,"d":"ر.س 0"}},{"$f":"SUBTOTAL(109,[عمود14])","v":{"v":0,"d":"ر.س 0"}}]