{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["الدخل الشهري","المدخرات الشهرية","المصروفات الشهرية","بيانات المخطط"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"الدخل الشهري","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[2,1,9,1],[11,1,11,2]]}
[null,"الميزانية"]
[null,"النسبة المئوية التي تم إنفاقها من الدخل","ملخص"]
[null,"مخطط دائري للنسبة المئوية التي تم إنفاقها من الدخل. يمكن العثور على قيمة النسبة المئوية في الخلية أدناه","إجمالي الدخل الشهري"]
[null,null,{"$f":"SUM(الدخل[المبلغ])","v":{"v":3750,"d":"ر.س.‏ 3,750"}}]
[null,null,"إجمالي المصروفات الشهرية"]
[null,null,{"$f":"SUM(المصاريف[[#All],[المبلغ]])","v":{"v":2058,"d":"ر.س.‏ 2,058"}}]
[null,null,"إجمالي المدخرات الشهرية"]
[null,null,{"$f":"SUM(المدخرات[[#All],[المبلغ]])","v":{"v":550,"d":"ر.س.‏ 550"}}]
[null,null,"الرصيد النقدي"]
[null,null,{"$f":"إجمالي_الدخل_الشهري-Total_Monthly_Expenses-Total_Monthly_Savings","v":{"v":1142,"d":"ر.س.‏ 1,142"}}]
[null,{"$f":"MIN(Total_Monthly_Expenses/إجمالي_الدخل_الشهري,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"الدخل الشهري"]
[null,"العنصر","المبلغ"]
[null,"مصدر الدخل 1",{"v":2500,"d":"ر.س.‏ 2,500.00"}]
[null,"مصدر الدخل 2",{"v":1000,"d":"ر.س.‏ 1,000.00"}]
[null,"أخرى",{"v":250,"d":"ر.س.‏ 250.00"}]

{"sheet":"المدخرات الشهرية","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"BudgetTitle","v":"الميزانية"}]
[null,"المدخرات الشهرية"]
[null,"التاريخ","المبلغ"]
[null,"التاريخ",{"v":200,"d":"ر.س.‏ 200.00"}]
[null,"التاريخ",{"v":250,"d":"ر.س.‏ 250.00"}]
[null,"التاريخ",{"v":100,"d":"ر.س.‏ 100.00"}]

{"sheet":"المصروفات الشهرية","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"BudgetTitle","v":"الميزانية"}]
[null,"المصروفات الشهرية"]
[null,"العنصر","المبلغ"]
[null,"إيجار/رهن",{"v":800,"d":"ر.س.‏ 800.00"}]
[null,"كهرباء",{"v":120,"d":"ر.س.‏ 120.00"}]
[null,"وقود",{"v":50,"d":"ر.س.‏ 50.00"}]
[null,"هاتف جوال",{"v":45,"d":"ر.س.‏ 45.00"}]
[null,"بقالة",{"v":500,"d":"ر.س.‏ 500.00"}]
[null,"قسط السيارة",{"v":273,"d":"ر.س.‏ 273.00"}]
[null,"بطاقات الائتمان",{"v":120,"d":"ر.س.‏ 120.00"}]
[null,"تأمين السيارة",{"v":50,"d":"ر.س.‏ 50.00"}]
[null,"مصروفات متنوعة",{"v":100,"d":"ر.س.‏ 100.00"}]

{"sheet":"بيانات المخطط","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"بيانات المخطط"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(Total_Monthly_Expenses/إجمالي_الدخل_الشهري,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(Total_Monthly_Expenses/إجمالي_الدخل_الشهري)>1","v":false}]