{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["موازنة حفل الزفاف","تفاصيل الموازنة"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"موازنة حفل الزفاف","index":0,"n_rows":16,"n_cols":16,"rows_kept":16,"merged":[[1,1,1,5]]}
[{"$nulls":6}," "]
[null,"LISHA + DANIEL\nربط العقدة"]
[{"$nulls":7}," "]
[]
[null,"الفئة","\"التكلفة المقدرة\"","التكلفة الفعلية","نسبة الفرق","الميزانية %",{"$nulls":3},"غير مصنّف","التكاليف المقدرة","التكاليف الفعلية","التكلفة المقدرة - قيمة الترتيب","الترتيب","الرقم","مرتّبة"]
[null,{"$f":"P6","v":"الاستقبال"},{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":14500,"d":"ر.س.‏ 14,500"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":{"v":12800,"d":"ر.س.‏ 12,800"}},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":{"v":1700,"d":"ر.س.‏ 1,700"}},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.48739495798319327,"d":"48.7%"}},{"$nulls":3},"الاستقبال",{"$f":"TBL_Reception[[#Totals],[مُقدر]]","v":14500},{"$f":"TBL_Reception[[#Totals],[الفعلي]]","v":12800},{"$f":"K6-O6/100","v":14499.99},{"$f":"_xlfn.RANK.AVG(M6,$M$6:$M$15)","v":1},1,{"$f":"INDEX(TBL_RankingData,MATCH(O6,$N$6:$N$15,0),1)","v":"الاستقبال"}]
[null,{"$f":"P7","v":"الملابس"},{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":4000,"d":"ر.س.‏ 4,000"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":{"v":2900,"d":"ر.س.‏ 2,900"}},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":{"v":1100,"d":"ر.س.‏ 1,100"}},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.13445378151260504,"d":"13.4%"}},{"$nulls":3},"الملابس",{"$f":"TBL_Attire[[#Totals],[المُقدر]]","v":4000},{"$f":"TBL_Attire[[#Totals],[الفعلي]]","v":2900},{"$f":"K7-O7/100","v":3999.98},2,2,"الملابس"]
[null,"الأزهار والزخرفة",{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":3000,"d":"ر.س.‏ 3,000"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":""},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.10084033613445378,"d":"10.1%"}},{"$nulls":3},"الأزهار والزخرفة",{"$f":"TBL_FlowersAndDecor[[#Totals],[المُقدر]]","v":3000},{"$f":"TBL_FlowersAndDecor[[#Totals],[الفعلي]]","v":0},2999.97,3,3,"الأزهار والزخرفة"]
[null,"الصور الفوتوغرافية والفيديو",{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":2500,"d":"ر.س.‏ 2,500"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":""},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.08403361344537816,"d":"8.4%"}},{"$nulls":3},"الموسيقى",{"$f":"TBL_Music[[#Totals],[المُقدر]]","v":1800},{"$f":"TBL_Music[[#Totals],[الفعلي]]","v":0},1799.96,5,4,"الصور الفوتوغرافية والفيديو"]
[null,"الموسيقى",{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":1800,"d":"ر.س.‏ 1,800"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":""},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.06050420168067227,"d":"6.1%"}},{"$nulls":3},"الصور الفوتوغرافية والفيديو",{"$f":"TBL_PhotographsAndVideo[[#Totals],[المُقدر]]","v":2500},{"$f":"TBL_PhotographsAndVideo[[#Totals],[الفعلي]]","v":0},2499.95,4,5,"الموسيقى"]
[null,"هدايا حفل الزواج والهدايا",{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":1100,"d":"ر.س.‏ 1,100"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":""},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.03697478991596639,"d":"3.7%"}},{"$nulls":3},"هدايا حفل الزواج والهدايا",{"$f":"TBL_FavorsAndGifts[[#Totals],[المُقدر]]","v":1100},{"$f":"TBL_FavorsAndGifts[[#Totals],[الفعلي]]","v":0},1099.94,6,6,"هدايا حفل الزواج والهدايا"]
[null,{"$f":"P12","v":"خواتم الزواج"},{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":1100,"d":"ر.س.‏ 1,100"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":""},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.03697478991596639,"d":"3.7%"}},{"$nulls":3},"الحفل",{"$f":"TBL_Ceremony[[#Totals],[المُقدر]]","v":800},{"$f":"TBL_Ceremony[[#Totals],[الفعلي]]","v":0},799.93,8,7,"خواتم الزواج"]
[null,"الحفل",{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":800,"d":"ر.س.‏ 800"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":""},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.02689075630252101,"d":"2.7%"}},{"$nulls":3},"الخطابات",{"$f":"TBL_Stationery[[#Totals],[المُقدر]]","v":500},{"$f":"TBL_Stationery[[#Totals],[الفعلي]]","v":0},499.92,9,8,"الحفل"]
[null,"الخطابات",{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":500,"d":"ر.س.‏ 500"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":""},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.01680672268907563,"d":"1.7%"}},{"$nulls":3},"خواتم الزواج",{"$f":"TBL_WeddingRings[[#Totals],[المُقدر]]","v":1100},{"$f":"TBL_WeddingRings[[#Totals],[الفعلي]]","v":0},1099.91,7,9,"الخطابات"]
[null,"وسائل النقل",{"$f":"VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,2,FALSE)","v":{"v":450,"d":"ر.س.‏ 450"}},{"$f":"IF(VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(ملخص_TBL[[#This Row],[الفئة]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]=\"\",ملخص_TBL[[#This Row],[التكلفة الفعلية]]=\"\"),\"\",ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#This Row],[التكلفة الفعلية]])","v":""},{"$f":"ملخص_TBL[[#This Row],[\"التكلفة المقدرة\"]]/SUM(ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":0.015126050420168067,"d":"1.5%"}},{"$nulls":3},"وسائل النقل",{"$f":"TBL_Transportation[[#Totals],[المُقدر]]","v":450},{"$f":"TBL_Transportation[[#Totals],[الفعلي]]","v":0},449.9,10,10,"وسائل النقل"]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,ملخص_TBL[\"التكلفة المقدرة\"])","v":{"v":29750,"d":"ر.س.‏ 29,750"}},{"$f":"SUBTOTAL(109,ملخص_TBL[التكلفة الفعلية])","v":{"v":15700,"d":"ر.س.‏ 15,700"}},{"$f":"ملخص_TBL[[#Totals],[\"التكلفة المقدرة\"]]-ملخص_TBL[[#Totals],[التكلفة الفعلية]]","v":{"v":14050,"d":"ر.س.‏ 14,050"}},{"$f":"SUBTOTAL(109,ملخص_TBL[الميزانية %])","v":{"v":1,"d":"100%"}}]

{"sheet":"تفاصيل الموازنة","index":1,"n_rows":91,"n_cols":6,"rows_kept":91}
[{"$nulls":5}," "]
[null,"تفاصيل الموازنة"]
[]
[null,"الاستقبال","مُقدر","الفعلي","نسبة الفرق"]
[null,"مكان الدعوى والإيجارات",{"v":8000,"d":"ر.س.‏ 8,000.00"},{"v":7800,"d":"ر.س.‏ 7,800.00"},{"$f":"IF(OR(TBL_Reception[[#This Row],[مُقدر]]=\"\",TBL_Reception[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Reception[[#This Row],[مُقدر]]-TBL_Reception[[#This Row],[الفعلي]])","v":{"v":200,"d":"ر.س.‏ 200.00"}}]
[null,"الطعام والخدمة",{"v":4000,"d":"ر.س.‏ 4,000.00"},{"v":4200,"d":"ر.س.‏ 4,200.00"},{"$f":"IF(OR(TBL_Reception[[#This Row],[مُقدر]]=\"\",TBL_Reception[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Reception[[#This Row],[مُقدر]]-TBL_Reception[[#This Row],[الفعلي]])","v":{"v":-200,"d":"ر.س.‏ 200.00-"}}]
[null,"المشروبات",{"v":1000,"d":"ر.س.‏ 1,000.00"},{"v":800,"d":"ر.س.‏ 800.00"},{"$f":"IF(OR(TBL_Reception[[#This Row],[مُقدر]]=\"\",TBL_Reception[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Reception[[#This Row],[مُقدر]]-TBL_Reception[[#This Row],[الفعلي]])","v":{"v":200,"d":"ر.س.‏ 200.00"}}]
[null,"الكعكة",{"v":1000,"d":"ر.س.‏ 1,000.00"},null,{"$f":"IF(OR(TBL_Reception[[#This Row],[مُقدر]]=\"\",TBL_Reception[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Reception[[#This Row],[مُقدر]]-TBL_Reception[[#This Row],[الفعلي]])","v":""}]
[null,"مصاريف متنوعة",{"v":500,"d":"ر.س.‏ 500.00"},null,{"$f":"IF(OR(TBL_Reception[[#This Row],[مُقدر]]=\"\",TBL_Reception[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Reception[[#This Row],[مُقدر]]-TBL_Reception[[#This Row],[الفعلي]])","v":""}]
[null,"إجمالي حفل الاستقبال",{"$f":"SUBTOTAL(109,TBL_Reception[مُقدر])","v":{"v":14500,"d":"ر.س.‏ 14,500.00"}},{"$f":"SUBTOTAL(109,TBL_Reception[الفعلي])","v":{"v":12800,"d":"ر.س.‏ 12,800.00"}},{"$f":"TBL_Reception[[#Totals],[مُقدر]]-TBL_Reception[[#Totals],[الفعلي]]","v":{"v":1700,"d":"ر.س.‏ 1,700.00"}}]
[]
[]
[null,"الملابس","المُقدر","الفعلي","نسبة الفرق"]
[null,"التكس و/أو البدلة و/أو الفساتين",{"v":3000,"d":"ر.س.‏ 3,000.00"},{"v":2900,"d":"ر.س.‏ 2,900.00"},{"$f":"IF(OR(TBL_Attire[[#This Row],[المُقدر]]=\"\",TBL_Attire[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Attire[[#This Row],[المُقدر]]-TBL_Attire[[#This Row],[الفعلي]])","v":{"v":100,"d":"ر.س.‏ 100.00"}}]
[null,"التعديلات",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[المُقدر]]=\"\",TBL_Attire[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Attire[[#This Row],[المُقدر]]-TBL_Attire[[#This Row],[الفعلي]])","v":""}]
[null,"غطاء الرأس والوشاح",{"v":200,"d":"ر.س.‏ 200.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[المُقدر]]=\"\",TBL_Attire[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Attire[[#This Row],[المُقدر]]-TBL_Attire[[#This Row],[الفعلي]])","v":""}]
[null,"الملحقات",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[المُقدر]]=\"\",TBL_Attire[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Attire[[#This Row],[المُقدر]]-TBL_Attire[[#This Row],[الفعلي]])","v":""}]
[null,"الشعر والتجميل",{"v":500,"d":"ر.س.‏ 500.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[المُقدر]]=\"\",TBL_Attire[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Attire[[#This Row],[المُقدر]]-TBL_Attire[[#This Row],[الفعلي]])","v":""}]
[null,"مصاريف متنوعة",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[المُقدر]]=\"\",TBL_Attire[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Attire[[#This Row],[المُقدر]]-TBL_Attire[[#This Row],[الفعلي]])","v":""}]
[null,"مجموع ATTIRE",{"$f":"SUBTOTAL(109,TBL_Attire[المُقدر])","v":{"v":4000,"d":"ر.س.‏ 4,000.00"}},{"$f":"SUBTOTAL(109,TBL_Attire[الفعلي])","v":{"v":2900,"d":"ر.س.‏ 2,900.00"}},{"$f":"TBL_Attire[[#Totals],[المُقدر]]-TBL_Attire[[#Totals],[الفعلي]]","v":{"v":1100,"d":"ر.س.‏ 1,100.00"}}]
[]
[]
[null,"الأزهار والزخرفة","المُقدر","الفعلي","نسبة الفرق"]
[null,"ترتيبات الزهور للحفل",{"v":1000,"d":"ر.س.‏ 1,000.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[المُقدر]]=\"\",TBL_FlowersAndDecor[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[المُقدر]]-TBL_FlowersAndDecor[[#This Row],[الفعلي]])","v":""}]
[null,"عصابة من الورد للفتيات الصغيرات وسلة",{"v":500,"d":"ر.س.‏ 500.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[المُقدر]]=\"\",TBL_FlowersAndDecor[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[المُقدر]]-TBL_FlowersAndDecor[[#This Row],[الفعلي]])","v":""}]
[null,"وسادة الخاتم",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[المُقدر]]=\"\",TBL_FlowersAndDecor[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[المُقدر]]-TBL_FlowersAndDecor[[#This Row],[الفعلي]])","v":""}]
[null,"باقات الزهور",{"v":500,"d":"ر.س.‏ 500.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[المُقدر]]=\"\",TBL_FlowersAndDecor[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[المُقدر]]-TBL_FlowersAndDecor[[#This Row],[الفعلي]])","v":""}]
[null,"ورود البذلات",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[المُقدر]]=\"\",TBL_FlowersAndDecor[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[المُقدر]]-TBL_FlowersAndDecor[[#This Row],[الفعلي]])","v":""}]
[null,"الزهور الصغيرة للعروس والأصدقاء",{"v":200,"d":"ر.س.‏ 200.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[المُقدر]]=\"\",TBL_FlowersAndDecor[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[المُقدر]]-TBL_FlowersAndDecor[[#This Row],[الفعلي]])","v":""}]
[null,"زينة قاعة الاستقبال",{"v":300,"d":"ر.س.‏ 300.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[المُقدر]]=\"\",TBL_FlowersAndDecor[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[المُقدر]]-TBL_FlowersAndDecor[[#This Row],[الفعلي]])","v":""}]
[null,"الإضاءة",{"v":200,"d":"ر.س.‏ 200.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[المُقدر]]=\"\",TBL_FlowersAndDecor[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[المُقدر]]-TBL_FlowersAndDecor[[#This Row],[الفعلي]])","v":""}]
[null,"مصاريف متنوعة",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[المُقدر]]=\"\",TBL_FlowersAndDecor[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[المُقدر]]-TBL_FlowersAndDecor[[#This Row],[الفعلي]])","v":""}]
[null,"مجمموع الزهور والديكورات",{"$f":"SUBTOTAL(109,TBL_FlowersAndDecor[المُقدر])","v":{"v":3000,"d":"ر.س.‏ 3,000.00"}},{"$f":"SUBTOTAL(109,TBL_FlowersAndDecor[الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"TBL_FlowersAndDecor[[#Totals],[المُقدر]]-TBL_FlowersAndDecor[[#Totals],[الفعلي]]","v":{"v":3000,"d":"ر.س.‏ 3,000.00"}}]
[]
[]
[null,"الموسيقى","المُقدر","الفعلي","نسبة الفرق"]
[null,"موسيقيون الحفل",{"v":700,"d":"ر.س.‏ 700.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[المُقدر]]=\"\",TBL_Music[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Music[[#This Row],[المُقدر]]-TBL_Music[[#This Row],[الفعلي]])","v":""}]
[null,"موسيقيون ساعة الكوكتيل",{"v":300,"d":"ر.س.‏ 300.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[المُقدر]]=\"\",TBL_Music[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Music[[#This Row],[المُقدر]]-TBL_Music[[#This Row],[الفعلي]])","v":""}]
[null,"فرقة الاستقبال أو موسيقى (الديجي) أو الترفيه",{"v":200,"d":"ر.س.‏ 200.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[المُقدر]]=\"\",TBL_Music[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Music[[#This Row],[المُقدر]]-TBL_Music[[#This Row],[الفعلي]])","v":""}]
[null,"استئجار نظام الصوت أو قاعة الرقص",{"v":400,"d":"ر.س.‏ 400.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[المُقدر]]=\"\",TBL_Music[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Music[[#This Row],[المُقدر]]-TBL_Music[[#This Row],[الفعلي]])","v":""}]
[null,"مصاريف متنوعة",{"v":200,"d":"ر.س.‏ 200.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[المُقدر]]=\"\",TBL_Music[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Music[[#This Row],[المُقدر]]-TBL_Music[[#This Row],[الفعلي]])","v":""}]
[null,"إجمالي الموسيقي",{"$f":"SUBTOTAL(109,TBL_Music[المُقدر])","v":{"v":1800,"d":"ر.س.‏ 1,800.00"}},{"$f":"SUBTOTAL(109,TBL_Music[الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"TBL_Music[[#Totals],[المُقدر]]-TBL_Music[[#Totals],[الفعلي]]","v":{"v":1800,"d":"ر.س.‏ 1,800.00"}}]
[]
[]
[null,"التصوير الفوتوغرافي والفيديو","المُقدر","الفعلي","نسبة الفرق"]
[null,"التصوير",{"v":1000,"d":"ر.س.‏ 1,000.00"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[المُقدر]]=\"\",TBL_PhotographsAndVideo[[#This Row],[الفعلي]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[المُقدر]]-TBL_PhotographsAndVideo[[#This Row],[الفعلي]])","v":""}]
[null,"تصوير الفيديو",{"v":800,"d":"ر.س.‏ 800.00"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[المُقدر]]=\"\",TBL_PhotographsAndVideo[[#This Row],[الفعلي]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[المُقدر]]-TBL_PhotographsAndVideo[[#This Row],[الفعلي]])","v":""}]
[null,"مطبوعات وألبومات إضافية",{"v":500,"d":"ر.س.‏ 500.00"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[المُقدر]]=\"\",TBL_PhotographsAndVideo[[#This Row],[الفعلي]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[المُقدر]]-TBL_PhotographsAndVideo[[#This Row],[الفعلي]])","v":""}]
[null,"مصاريف متنوعة",{"v":200,"d":"ر.س.‏ 200.00"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[المُقدر]]=\"\",TBL_PhotographsAndVideo[[#This Row],[الفعلي]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[المُقدر]]-TBL_PhotographsAndVideo[[#This Row],[الفعلي]])","v":""}]
[null,"إجمالي التصوير والفيديو",{"$f":"SUBTOTAL(109,TBL_PhotographsAndVideo[المُقدر])","v":{"v":2500,"d":"ر.س.‏ 2,500.00"}},{"$f":"SUBTOTAL(109,TBL_PhotographsAndVideo[الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"TBL_PhotographsAndVideo[[#Totals],[المُقدر]]-TBL_PhotographsAndVideo[[#Totals],[الفعلي]]","v":{"v":2500,"d":"ر.س.‏ 2,500.00"}}]
[]
[]
[null,"المنح والهدايا","المُقدر","الفعلي","نسبة الفرق"]
[null,"هدايا الترحيب",{"v":700,"d":"ر.س.‏ 700.00"},null,{"$f":"IF(OR(TBL_FavorsAndGifts[[#This Row],[المُقدر]]=\"\",TBL_FavorsAndGifts[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FavorsAndGifts[[#This Row],[المُقدر]]-TBL_FavorsAndGifts[[#This Row],[الفعلي]])","v":""}]
[null,"هدايا الحفلة",{"v":200,"d":"ر.س.‏ 200.00"},null,{"$f":"IF(OR(TBL_FavorsAndGifts[[#This Row],[المُقدر]]=\"\",TBL_FavorsAndGifts[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FavorsAndGifts[[#This Row],[المُقدر]]-TBL_FavorsAndGifts[[#This Row],[الفعلي]])","v":""}]
[null,"مصاريف متنوعة",{"v":200,"d":"ر.س.‏ 200.00"},null,{"$f":"IF(OR(TBL_FavorsAndGifts[[#This Row],[المُقدر]]=\"\",TBL_FavorsAndGifts[[#This Row],[الفعلي]]=\"\"),\"\",TBL_FavorsAndGifts[[#This Row],[المُقدر]]-TBL_FavorsAndGifts[[#This Row],[الفعلي]])","v":""}]
[null,"إجمالي الهدايا",{"$f":"SUBTOTAL(109,TBL_FavorsAndGifts[المُقدر])","v":{"v":1100,"d":"ر.س.‏ 1,100.00"}},{"$f":"SUBTOTAL(109,TBL_FavorsAndGifts[الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"TBL_FavorsAndGifts[[#Totals],[المُقدر]]-TBL_FavorsAndGifts[[#Totals],[الفعلي]]","v":{"v":1100,"d":"ر.س.‏ 1,100.00"}}]
[]
[]
[null,"الحفل","المُقدر","الفعلي","نسبة الفرق"]
[null,"رسوم الموقع",{"v":500,"d":"ر.س.‏ 500.00"},null,{"$f":"IF(OR(TBL_Ceremony[[#This Row],[المُقدر]]=\"\",TBL_Ceremony[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Ceremony[[#This Row],[المُقدر]]-TBL_Ceremony[[#This Row],[الفعلي]])","v":""}]
[null,"رسوم الشيخ/الكاهن أو التبرع للجامع/الكنيسة",{"v":200,"d":"ر.س.‏ 200.00"},null,{"$f":"IF(OR(TBL_Ceremony[[#This Row],[المُقدر]]=\"\",TBL_Ceremony[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Ceremony[[#This Row],[المُقدر]]-TBL_Ceremony[[#This Row],[الفعلي]])","v":""}]
[null,"مصاريف متنوعة",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Ceremony[[#This Row],[المُقدر]]=\"\",TBL_Ceremony[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Ceremony[[#This Row],[المُقدر]]-TBL_Ceremony[[#This Row],[الفعلي]])","v":""}]
[null,"مجموع الحفل",{"$f":"SUBTOTAL(109,TBL_Ceremony[المُقدر])","v":{"v":800,"d":"ر.س.‏ 800.00"}},{"$f":"SUBTOTAL(109,TBL_Ceremony[الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"TBL_Ceremony[[#Totals],[المُقدر]]-TBL_Ceremony[[#Totals],[الفعلي]]","v":{"v":800,"d":"ر.س.‏ 800.00"}}]
[]
[]
[null,"ثابت","المُقدر","الفعلي","نسبة الفرق"]
[null,"بطاقات \"حفظ التاريخ\"",{"v":50,"d":"ر.س.‏ 50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[المُقدر]]=\"\",TBL_Stationery[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Stationery[[#This Row],[المُقدر]]-TBL_Stationery[[#This Row],[الفعلي]])","v":""}]
[null,"الدعوات وطلبات الاستجابة",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[المُقدر]]=\"\",TBL_Stationery[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Stationery[[#This Row],[المُقدر]]-TBL_Stationery[[#This Row],[الفعلي]])","v":""}]
[null,"برنامج الحفل",{"v":50,"d":"ر.س.‏ 50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[المُقدر]]=\"\",TBL_Stationery[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Stationery[[#This Row],[المُقدر]]-TBL_Stationery[[#This Row],[الفعلي]])","v":""}]
[null,"بطاقات الجلوس والمكان",{"v":50,"d":"ر.س.‏ 50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[المُقدر]]=\"\",TBL_Stationery[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Stationery[[#This Row],[المُقدر]]-TBL_Stationery[[#This Row],[الفعلي]])","v":""}]
[null,"بطاقات القوائم",{"v":50,"d":"ر.س.‏ 50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[المُقدر]]=\"\",TBL_Stationery[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Stationery[[#This Row],[المُقدر]]-TBL_Stationery[[#This Row],[الفعلي]])","v":""}]
[null,"ملاحظات الشكر",{"v":50,"d":"ر.س.‏ 50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[المُقدر]]=\"\",TBL_Stationery[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Stationery[[#This Row],[المُقدر]]-TBL_Stationery[[#This Row],[الفعلي]])","v":""}]
[null,"رسوم البريد",{"v":50,"d":"ر.س.‏ 50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[المُقدر]]=\"\",TBL_Stationery[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Stationery[[#This Row],[المُقدر]]-TBL_Stationery[[#This Row],[الفعلي]])","v":""}]
[null,"مصاريف متنوعة",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[المُقدر]]=\"\",TBL_Stationery[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Stationery[[#This Row],[المُقدر]]-TBL_Stationery[[#This Row],[الفعلي]])","v":""}]
[null,"المجموع الكلي للقرطاسية",{"$f":"SUBTOTAL(109,TBL_Stationery[المُقدر])","v":{"v":500,"d":"ر.س.‏ 500.00"}},{"$f":"SUBTOTAL(109,TBL_Stationery[الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"TBL_Stationery[[#Totals],[المُقدر]]-TBL_Stationery[[#Totals],[الفعلي]]","v":{"v":500,"d":"ر.س.‏ 500.00"}}]
[]
[]
[null,"خواتم الزواج","المُقدر","الفعلي","نسبة الفرق"]
[null,"خواتم الزواج",{"v":1000,"d":"ر.س.‏ 1,000.00"},null,{"$f":"IF(OR(TBL_WeddingRings[[#This Row],[المُقدر]]=\"\",TBL_WeddingRings[[#This Row],[الفعلي]]=\"\"),\"\",TBL_WeddingRings[[#This Row],[المُقدر]]-TBL_WeddingRings[[#This Row],[الفعلي]])","v":""}]
[null,"ملحقات الخاتم",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_WeddingRings[[#This Row],[المُقدر]]=\"\",TBL_WeddingRings[[#This Row],[الفعلي]]=\"\"),\"\",TBL_WeddingRings[[#This Row],[المُقدر]]-TBL_WeddingRings[[#This Row],[الفعلي]])","v":""}]
[null,"مجموع خواتم الزفاف",{"$f":"SUBTOTAL(109,TBL_WeddingRings[المُقدر])","v":{"v":1100,"d":"ر.س.‏ 1,100.00"}},{"$f":"SUBTOTAL(109,TBL_WeddingRings[الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"TBL_WeddingRings[[#Totals],[المُقدر]]-TBL_WeddingRings[[#Totals],[الفعلي]]","v":{"v":1100,"d":"ر.س.‏ 1,100.00"}}]
[]
[]
[null,"وسيلة النقل  ","المُقدر","الفعلي","نسبة الفرق"]
[null,"إيجار السيارة الرئيسية",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[المُقدر]]=\"\",TBL_Transportation[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Transportation[[#This Row],[المُقدر]]-TBL_Transportation[[#This Row],[الفعلي]])","v":""}]
[null,"إيجار سيارات الضيوف",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[المُقدر]]=\"\",TBL_Transportation[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Transportation[[#This Row],[المُقدر]]-TBL_Transportation[[#This Row],[الفعلي]])","v":""}]
[null,"وسائل النقل للضيوف خارج المدينة",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[المُقدر]]=\"\",TBL_Transportation[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Transportation[[#This Row],[المُقدر]]-TBL_Transportation[[#This Row],[الفعلي]])","v":""}]
[null,"خدمة صف السيارات",{"v":50,"d":"ر.س.‏ 50.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[المُقدر]]=\"\",TBL_Transportation[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Transportation[[#This Row],[المُقدر]]-TBL_Transportation[[#This Row],[الفعلي]])","v":""}]
[null,"مصاريف متنوعة",{"v":100,"d":"ر.س.‏ 100.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[المُقدر]]=\"\",TBL_Transportation[[#This Row],[الفعلي]]=\"\"),\"\",TBL_Transportation[[#This Row],[المُقدر]]-TBL_Transportation[[#This Row],[الفعلي]])","v":""}]
[null,"إجمالي النقل",{"$f":"SUBTOTAL(109,TBL_Transportation[المُقدر])","v":{"v":450,"d":"ر.س.‏ 450.00"}},{"$f":"SUBTOTAL(109,TBL_Transportation[الفعلي])","v":{"v":0,"d":"ر.س.‏ 0.00"}},{"$f":"TBL_Transportation[[#Totals],[المُقدر]]-TBL_Transportation[[#Totals],[الفعلي]]","v":{"v":450,"d":"ر.س.‏ 450.00"}}]