{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["موازنة حفل الزواج"],"not_rendered":{"charts":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"موازنة حفل الزواج","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"المقدرة","الفعلية","أعلى/أقل"]
["إجمالي المصروفات",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"ر.س.‏ 10.00"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"ر.س.‏ 10.00"}},{"$f":"B3-C3","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[]
[]
[null,"المقدرة","الفعلية","أعلى/أقل"]
["الملابس"]
["خاتم الخطبة",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"B8-C8","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
["خواتم الزواج",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"$f":"B9-C9","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
["ثوب الزفاف",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["طرحة/تاج الرأس",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["الأحذية",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["المجوهرات",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["أربطة الجوارب",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["جوارب طويلة",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["بدلة غامقة للعريس",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["حذاء العريس",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["غير ذلك_______________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["إجمالي الملابس",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"},null,null,"المقدرة","الفعلية","أعلى/أقل"]
[{"$nulls":5},"الديكورات"]
[{"$nulls":5},"ديكور مقاعد الكنيسة/ المقاعد الأخرى",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"G21-H21","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[null,"المقدرة","الفعلية","أعلى/أقل",null,"قطعة الديكور على الطاولة (تستثني الزهور)",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"$f":"G22-H22","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
["الهدايا",{"$nulls":4},"الشموع",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["المدعّوين",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"B24-C24","v":{"v":0,"d":"ر.س.‏ 0.00"}},null,"الإضاءة",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["العروس والعريس",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"البالونات",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["الآباء",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"غير ذلك________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["القراء/مشاركين آخرين",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"إجمالي الديكورات",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"}]
["غير ذلك________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["إجمالي الهدايا",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"}]
[{"$nulls":6},"المقدرة","الفعلية","أعلى/أقل"]
[{"$nulls":5},"الزهور"]
[null,"المقدرة","الفعلية","أعلى/أقل",null,"باقات الزهور",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"G32-H32","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
["الموسيقى",{"$nulls":4},"زهرة بدلة العريس",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["العازفين لمراسم الحفل",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"B34-C34","v":{"v":0,"d":"ر.س.‏ 0.00"}},null,"الزهور الصغيرة للعروس والأصدقاء",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["الفرقة/العازفين في قاعة الاستقبال",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"$f":"B35-C35","v":{"v":0,"d":"ر.س.‏ 0.00"}},null,"الحفل",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["غير ذلك________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"حفل الاستقبال",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["إجمالي الموسيقى",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"},null,"غير ذلك________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
[{"$nulls":5},"إجمالي الزهور",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"}]
[]
[null,"المقدرة","الفعلية","أعلى/أقل"]
["قاعة الاستقبال (يستثني من ذلك الموسيقى والديكور)",{"$nulls":5},"المقدرة","الفعلية","أعلى/أقل"]
["رسوم القاعة/الغرفة",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"B42-C42","v":{"v":0,"d":"ر.س.‏ 0.00"}},null,"التصوير"]
["الطاولات والكراسي",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"$f":"B43-C43","v":{"v":0,"d":"ر.س.‏ 0.00"}},null,"الصور الرسمية",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"G43-H43","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
["الطعام",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"الصور العفوية للحفل",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"$f":"G44-H44","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
["المشروبات",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"مطبوعات إضافية",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"$f":"G45-H45","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
["المفارش",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"ألبومات الصور",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["الكعكة",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"تصوير الفيديو",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["هدايا حفل الزواج",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"غير ذلك_________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["الموظفين والإكراميات",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"إجمالي التصوير",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"}]
["غير ذلك_________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["إجمالي قاعة الاستقبال",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"}]
[{"$nulls":6},"المقدرة","الفعلية","أعلى/أقل"]
[{"$nulls":5},"الخطابات/الطباعة"]
[null,"المقدرة","الفعلية","أعلى/أقل",null,"الدعوات",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"G54-H54","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
["مصروفات أخرى",{"$nulls":4},"إعلانات الحفل",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["الشيخ/الكاهن",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"B56-C56","v":{"v":0,"d":"ر.س.‏ 0.00"}},null,"بطاقات الشكر",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["رسوم مكان الحفل مسجد/كنيسة",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"خطابات شخصية",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["منسق حفل الزواج",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"دفتر أمنيات الضيوف",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["عشاء حفل الزواج",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"برنامج الحفل",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["حفل الخطبة",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"مناديل مائدة قاعة الاستقبال",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["حفلات هدايا الزواج",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"أغلفة لعلب الثقاب",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["مواعيد صالون التجميل",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"خط اليد",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["حفلات أصحاب العريس وأصحاب العروس",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"غير ذلك_________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["وجبات خفيفة",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},null,"إجمالي الخطابات/الطباعة",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"}]
["حجرات الفندق",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["غير ذلك________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
["إجمالي مصروفات أخرى",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"},null,null,"المقدرة","الفعلية","أعلى/أقل"]
[{"$nulls":5},"وسائل النقل"]
[{"$nulls":5},"سيارات ليموزين/الحافلات",{"v":1,"d":"ر.س.‏ 1.00"},{"v":1,"d":"ر.س.‏ 1.00"},{"$f":"G69-H69","v":{"v":0,"d":"ر.س.‏ 0.00"}}]
[{"$nulls":5},"موقف السيارات",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
[{"$nulls":5},"سيارات الأجرة",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
[{"$nulls":5},"غير ذلك_________________",{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"},{"v":0,"d":"ر.س.‏ 0.00"}]
[{"$nulls":5},"إجمالي وسائل النقل",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"ر.س.‏ 1.00"}},{"v":0,"d":"ر.س.‏ 0.00"}]
[]
[]
[]
[]
[{"$nulls":6},"الفئة","المبلغ"]
[{"$nulls":6},"الملابس",{"$f":"C19","v":{"v":1,"d":"ر.س.‏ 1.00"}}]
[{"$nulls":6},"الديكورات",{"$f":"H27","v":{"v":1,"d":"ر.س.‏ 1.00"}}]
[{"$nulls":6},"الهدايا",{"$f":"C29","v":{"v":1,"d":"ر.س.‏ 1.00"}}]
[{"$nulls":6},"الزهور",{"$f":"H38","v":{"v":1,"d":"ر.س.‏ 1.00"}}]
[{"$nulls":6},"الموسيقى",{"$f":"C37","v":{"v":1,"d":"ر.س.‏ 1.00"}}]
[{"$nulls":6},"التصوير",{"$f":"H49","v":{"v":1,"d":"ر.س.‏ 1.00"}}]
[{"$nulls":6},"حفل الاستقبال",{"$f":"C51","v":{"v":1,"d":"ر.س.‏ 1.00"}}]
[{"$nulls":6},"الخطابات",{"$f":"H64","v":{"v":1,"d":"ر.س.‏ 1.00"}}]
[{"$nulls":6},"وسائل النقل",{"$f":"H73","v":{"v":1,"d":"ر.س.‏ 1.00"}}]
[{"$nulls":6},"غير_ذلك",{"$f":"C67","v":{"v":1,"d":"ر.س.‏ 1.00"}}]