{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["الملخص","المصروفات"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"الملخص","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"الميزانية الشخصية"]
[null,null,"يناير","فبراير","مارس","أبريل","مايو","يونيو","يوليو","أغسطس","سبتمبر","أكتوبر","نوفمبر","ديسمبر","السنة"]
[null,"إجمالي المصاريف",{"$f":"المصروفات[[#Totals],[يناير]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[فبراير]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[مارس]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[أبريل]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[مايو]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[يونيو]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[يوليو]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[أغسطس]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[سبتمبر]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[أكتوبر]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[نوفمبر]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"المصروفات[[#Totals],[ديسمبر]]","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"نقدية قليلة/إضافية",{"$f":"SUM(الدخل[[#Totals],[يناير]]-C3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[فبراير]]-D3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[مارس]]-E3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[أبريل]]-F3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[مايو]]-G3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[يونيو]]-H3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[يوليو]]-I3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[أغسطس]]-J3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[سبتمبر]]-K3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[أكتوبر]]-L3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[نوفمبر]]-M3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(الدخل[[#Totals],[ديسمبر]]-N3)","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"الدخل"]
[null,"الفئة","يناير","فبراير","مارس","أبريل","مايو","يونيو","يوليو","أغسطس","سبتمبر","أكتوبر","نوفمبر","ديسمبر","السنة"]
[null,"الأجور",{"$nulls":12},{"$f":"SUM(الدخل[[#This Row],[يناير]:[ديسمبر]])","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"الفائدة/حصص الأرباح",{"$nulls":12},{"$f":"SUM(الدخل[[#This Row],[يناير]:[ديسمبر]])","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"مصاريف متنوعة",{"$nulls":12},{"$f":"SUM(الدخل[[#This Row],[يناير]:[ديسمبر]])","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,الدخل[يناير])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[فبراير])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[مارس])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[أبريل])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[مايو])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[يونيو])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[يوليو])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[أغسطس])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[سبتمبر])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[أكتوبر])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[نوفمبر])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[ديسمبر])","v":{"v":0,"d":"ر.س.‏ 0"}},{"$f":"SUBTOTAL(109,الدخل[السنة])","v":{"v":0,"d":"ر.س.‏ 0"}}]

{"sheet":"المصروفات","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"الميزانية الشخصية"]
[null,"المصروفات"]
[null,"الفئة","الفئة الفرعية","يناير","فبراير","مارس","أبريل","مايو","يونيو","يوليو","أغسطس","سبتمبر","أكتوبر","نوفمبر","ديسمبر","السنة"]
[null,"المنزل","الرهن/الإيجار",{"$nulls":12},{"$f":"SUM(المصروفات!$D4:$O4)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"والحياة اليومية","البقالة ",{"$nulls":12},{"$f":"SUM(المصروفات!$D5:$O5)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"ووسائل التنقل","الغاز/الوقود",{"$nulls":12},{"$f":"SUM(المصروفات!$D6:$O6)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"والترفيه","القنوات الفضائية",{"$nulls":12},{"$f":"SUM(المصروفات!$D7:$O7)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"والصحة","مستحقات النادي الصحي",{"$nulls":12},{"$f":"SUM(المصروفات!$D8:$O8)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"والعطلات","ثمن تذكرة الطائرة",{"$nulls":12},{"$f":"SUM(المصروفات!$D9:$O9)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"والأنشطة الاستجمامية","رسوم قاعة الألعاب الرياضية",{"$nulls":12},{"$f":"SUM(المصروفات!$D10:$O10)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"والمستحقات/الاشتراكات","المجلات",{"$nulls":12},{"$f":"SUM(المصروفات!$D11:$O11)","v":{"v":0,"d":"ر.س.‏ 0"}}]
[null,"الإجمالي",null,{"$f":"SUBTOTAL(109,المصروفات[يناير])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[فبراير])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[مارس])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[أبريل])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[مايو])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[يونيو])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[يوليو])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[أغسطس])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[سبتمبر])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[أكتوبر])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[نوفمبر])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[ديسمبر])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"SUBTOTAL(109,المصروفات[السنة])","v":{"v":0,"d":"ر.س.‏ 0.00"}}]